Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.96% first-year return on $52,419 initial cash invested.
15.96%
Cash On Cash
12.04%
Cap Rate
1.94
DSCR
$2,440
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $1,743 expenses = $697 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$1,743
Mortgage P&I
35%
$850
Property Taxes
0%
$4
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268