Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.95% first-year return on $53,490 initial cash invested.
13.95%
Cash On Cash
11.48%
Cap Rate
1.84
DSCR
$2,874
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $2,252 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,874
Total Expenses
$2,252
Mortgage P&I
31%
$880
Property Taxes
12%
$336
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316