Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.56% first-year return on $52,482 initial cash invested.
13.56%
Cash On Cash
11.42%
Cap Rate
1.84
DSCR
$3,062
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $2,469 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,482
Downpayment
20%
$32,840
Closing costs
1%
$1,642
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$2,469
Mortgage P&I
28%
$847
Property Taxes
17%
$510
Home Insurance
2%
$59
HOA
0%
$13
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337