Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.8% first-year return on $53,154 initial cash invested.
15.8%
Cash On Cash
12.3%
Cap Rate
1.91
DSCR
$2,949
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,249 expenses = $700 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,154
Downpayment
20%
$33,480
Closing costs
1%
$1,674
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,249
Mortgage P&I
30%
$898
Property Taxes
10%
$290
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324