Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.8% first-year return on $52,482 initial cash invested.
19.8%
Cash On Cash
13.81%
Cap Rate
2.17
DSCR
$3,786
Rent
$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $2,920 expenses = $866 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,482
Downpayment
20%
$32,840
Closing costs
1%
$1,642
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$2,920
Mortgage P&I
23%
$872
Property Taxes
19%
$705
Home Insurance
2%
$57
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416