Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.18% first-year return on $52,923 initial cash invested.
10.18%
Cash On Cash
9.99%
Cap Rate
1.63
DSCR
$2,109
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,923
Downpayment
20%
$33,260
Closing costs
1%
$1,663
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$1,660
Mortgage P&I
40%
$851
Property Taxes
2%
$37
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232