Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.85% first-year return on $53,322 initial cash invested.
10.85%
Cash On Cash
10.16%
Cap Rate
1.69
DSCR
$2,458
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,458
Total Expenses
$1,976
Mortgage P&I
34%
$844
Property Taxes
10%
$237
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270