Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.16% first-year return on $52,377 initial cash invested.
26.16%
Cash On Cash
15.69%
Cap Rate
2.46
DSCR
$3,206
Rent
$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $2,064 expenses = $1,142 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,377
Downpayment
20%
$32,740
Closing costs
1%
$1,637
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$2,064
Mortgage P&I
27%
$871
Property Taxes
1%
$35
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353