Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.09% first-year return on $53,490 initial cash invested.
28.09%
Cash On Cash
16.05%
Cap Rate
2.59
DSCR
$3,396
Rent
$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $2,144 expenses = $1,252 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,396
Total Expenses
$2,144
Mortgage P&I
26%
$872
Property Taxes
2%
$57
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374