Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.56% first-year return on $53,091 initial cash invested.
13.56%
Cash On Cash
11.53%
Cap Rate
1.78
DSCR
$2,550
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $1,950 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,091
Downpayment
20%
$33,420
Closing costs
1%
$1,671
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,550
Total Expenses
$1,950
Mortgage P&I
35%
$904
Property Taxes
5%
$120
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280