Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.31% first-year return on $53,175 initial cash invested.
11.31%
Cash On Cash
10.72%
Cap Rate
1.66
DSCR
$2,349
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $1,848 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,175
Downpayment
20%
$33,500
Closing costs
1%
$1,675
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$1,848
Mortgage P&I
38%
$901
Property Taxes
4%
$90
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258