Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.86% first-year return on $52,356 initial cash invested.
12.86%
Cash On Cash
10.94%
Cap Rate
1.78
DSCR
$2,290
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $1,729 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,356
Downpayment
20%
$32,720
Closing costs
1%
$1,636
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$1,729
Mortgage P&I
37%
$838
Property Taxes
2%
$52
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252