Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.1% first-year return on $52,881 initial cash invested.
11.1%
Cash On Cash
10.46%
Cap Rate
1.67
DSCR
$2,298
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $1,809 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$1,809
Mortgage P&I
38%
$867
Property Taxes
4%
$100
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253