Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.81% first-year return on $52,461 initial cash invested.
15.81%
Cash On Cash
12.27%
Cap Rate
1.91
DSCR
$2,704
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,013 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,461
Downpayment
20%
$32,820
Closing costs
1%
$1,641
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,013
Mortgage P&I
33%
$879
Property Taxes
6%
$164
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297