Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.47% first-year return on $53,490 initial cash invested.
19.47%
Cash On Cash
13.9%
Cap Rate
2.06
DSCR
$3,480
Rent
$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $2,612 expenses = $868 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$2,612
Mortgage P&I
27%
$950
Property Taxes
12%
$420
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383