Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.1% first-year return on $52,293 initial cash invested.
10.1%
Cash On Cash
10.41%
Cap Rate
1.61
DSCR
$2,397
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,293
Downpayment
20%
$32,660
Closing costs
1%
$1,633
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,397
Total Expenses
$1,957
Mortgage P&I
37%
$880
Property Taxes
8%
$203
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264