Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.83% first-year return on $53,469 initial cash invested.
11.83%
Cash On Cash
10.57%
Cap Rate
1.73
DSCR
$2,570
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $2,043 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$2,043
Mortgage P&I
33%
$858
Property Taxes
11%
$285
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283