Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.47% first-year return on $53,175 initial cash invested.
16.47%
Cash On Cash
12.28%
Cap Rate
1.97
DSCR
$2,830
Rent
$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,175
Downpayment
20%
$33,500
Closing costs
1%
$1,675
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$2,100
Mortgage P&I
31%
$871
Property Taxes
7%
$208
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311