Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.87% first-year return on $52,335 initial cash invested.
15.87%
Cash On Cash
11.57%
Cap Rate
2.01
DSCR
$2,523
Rent
$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,335
Downpayment
20%
$32,700
Closing costs
1%
$1,635
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$1,831
Mortgage P&I
31%
$783
Property Taxes
5%
$131
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278