Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.27% first-year return on $52,818 initial cash invested.
16.27%
Cash On Cash
12.5%
Cap Rate
1.9
DSCR
$2,595
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $1,879 expenses = $716 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,595
Total Expenses
$1,879
Mortgage P&I
35%
$907
Property Taxes
1%
$15
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285