Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.56% first-year return on $52,818 initial cash invested.
15.56%
Cash On Cash
11.83%
Cap Rate
1.93
DSCR
$2,583
Rent
$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $1,898 expenses = $685 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$1,898
Mortgage P&I
33%
$847
Property Taxes
4%
$114
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284