Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.39% first-year return on $52,188 initial cash invested.
10.39%
Cash On Cash
10.96%
Cap Rate
1.6
DSCR
$2,703
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,251 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,188
Downpayment
20%
$32,560
Closing costs
1%
$1,628
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$2,251
Mortgage P&I
34%
$927
Property Taxes
13%
$350
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297