Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.83% first-year return on $52,524 initial cash invested.
27.83%
Cash On Cash
16.1%
Cap Rate
2.57
DSCR
$3,267
Rent
$1,218
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,524
Downpayment
20%
$32,880
Closing costs
1%
$1,644
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$2,049
Mortgage P&I
26%
$857
Property Taxes
1%
$23
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359