Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.95% first-year return on $53,322 initial cash invested.
13.95%
Cash On Cash
11.64%
Cap Rate
1.81
DSCR
$2,727
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $2,107 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,322
Downpayment
20%
$33,640
Closing costs
1%
$1,682
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$2,107
Mortgage P&I
33%
$902
Property Taxes
10%
$262
Home Insurance
1%
$16
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300