Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.21% first-year return on $52,335 initial cash invested.
13.21%
Cash On Cash
11.63%
Cap Rate
1.78
DSCR
$2,924
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,348 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,335
Downpayment
20%
$32,700
Closing costs
1%
$1,635
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$2,348
Mortgage P&I
31%
$892
Property Taxes
14%
$404
Home Insurance
2%
$57
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322