Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.6% first-year return on $36,280 initial cash invested.
34.6%
Cash On Cash
8.04%
Cap Rate
999
DSCR
$2,000
Rent
$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
0.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
1%
$1,000
Cashflow
Total Income
$2,000
Total Expenses
$954
Property Taxes
6%
$124
Home Insurance
8%
$150
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220
Projection Charts
Investment Value YoY