Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.91% first-year return on $52,440 initial cash invested.
23.91%
Cash On Cash
14.72%
Cap Rate
2.4
DSCR
$3,170
Rent
$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$2,125
Mortgage P&I
27%
$840
Property Taxes
5%
$150
Home Insurance
2%
$57
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349