Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.35% first-year return on $52,041 initial cash invested.
21.35%
Cash On Cash
14.04%
Cap Rate
2.25
DSCR
$3,237
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $2,311 expenses = $926 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,041
Downpayment
20%
$32,420
Closing costs
1%
$1,621
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$2,311
Mortgage P&I
26%
$841
Property Taxes
10%
$312
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356