Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.05% first-year return on $52,797 initial cash invested.
10.05%
Cash On Cash
10.53%
Cap Rate
1.6
DSCR
$2,632
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,190 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,797
Downpayment
20%
$33,140
Closing costs
1%
$1,657
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,190
Mortgage P&I
34%
$907
Property Taxes
12%
$328
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290