Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.19% first-year return on $53,322 initial cash invested.
15.19%
Cash On Cash
11.94%
Cap Rate
1.88
DSCR
$2,678
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $2,003 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,678
Total Expenses
$2,003
Mortgage P&I
33%
$892
Property Taxes
6%
$150
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295