Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.45% first-year return on $52,818 initial cash invested.
16.45%
Cash On Cash
12.79%
Cap Rate
1.9
DSCR
$2,787
Rent
$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,063 expenses = $724 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$2,063
Mortgage P&I
33%
$932
Property Taxes
4%
$124
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307