Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.65% first-year return on $53,490 initial cash invested.
12.65%
Cash On Cash
10.9%
Cap Rate
1.75
DSCR
$2,350
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $1,786 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,350
Total Expenses
$1,786
Mortgage P&I
37%
$877
Property Taxes
2%
$52
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258