Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.86% first-year return on $53,511 initial cash invested.
18.86%
Cash On Cash
13.33%
Cap Rate
2.05
DSCR
$3,081
Rent
$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $2,240 expenses = $841 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,511
Downpayment
20%
$33,820
Closing costs
1%
$1,691
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$2,240
Mortgage P&I
30%
$914
Property Taxes
7%
$227
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339