Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.2% first-year return on $52,839 initial cash invested.
12.2%
Cash On Cash
11.07%
Cap Rate
1.71
DSCR
$2,415
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $1,878 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,839
Downpayment
20%
$33,180
Closing costs
1%
$1,659
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$1,878
Mortgage P&I
37%
$896
Property Taxes
4%
$102
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266