Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.13% first-year return on $53,091 initial cash invested.
18.13%
Cash On Cash
12.75%
Cap Rate
2.06
DSCR
$2,806
Rent
$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $2,004 expenses = $802 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,091
Downpayment
20%
$33,420
Closing costs
1%
$1,671
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,004
Mortgage P&I
31%
$862
Property Taxes
4%
$114
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309