Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.71% first-year return on $53,259 initial cash invested.
12.71%
Cash On Cash
10.81%
Cap Rate
1.77
DSCR
$2,406
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $1,842 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,259
Downpayment
20%
$33,580
Closing costs
1%
$1,679
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$1,842
Mortgage P&I
35%
$853
Property Taxes
6%
$150
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265