Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.33% first-year return on $52,314 initial cash invested.
23.33%
Cash On Cash
14.5%
Cap Rate
2.38
DSCR
$3,138
Rent
$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $2,121 expenses = $1,017 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,314
Downpayment
20%
$32,680
Closing costs
1%
$1,634
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$2,121
Mortgage P&I
26%
$831
Property Taxes
5%
$156
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345