Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.63% first-year return on $51,936 initial cash invested.
14.63%
Cash On Cash
12.22%
Cap Rate
1.82
DSCR
$2,716
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,083 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,936
Downpayment
20%
$32,320
Closing costs
1%
$1,616
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$2,083
Mortgage P&I
33%
$903
Property Taxes
7%
$198
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299