Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.82% first-year return on $52,062 initial cash invested.
12.82%
Cash On Cash
11.33%
Cap Rate
1.74
DSCR
$2,349
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $1,793 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$1,793
Mortgage P&I
38%
$882
Property Taxes
3%
$67
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258