Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.2% first-year return on $52,020 initial cash invested.
18.2%
Cash On Cash
12.55%
Cap Rate
2.11
DSCR
$2,516
Rent
$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,020
Downpayment
20%
$32,400
Closing costs
1%
$1,620
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$1,727
Mortgage P&I
32%
$804
Property Taxes
0%
$10
Home Insurance
2%
$57
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277