Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.61% first-year return on $52,923 initial cash invested.
10.61%
Cash On Cash
10.68%
Cap Rate
1.63
DSCR
$2,559
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $2,091 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,923
Downpayment
20%
$33,260
Closing costs
1%
$1,663
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$2,091
Mortgage P&I
36%
$910
Property Taxes
9%
$235
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281