Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.77% first-year return on $52,797 initial cash invested.
11.77%
Cash On Cash
10.87%
Cap Rate
1.69
DSCR
$2,421
Rent
$518
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,797
Downpayment
20%
$33,140
Closing costs
1%
$1,657
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$1,903
Mortgage P&I
37%
$886
Property Taxes
5%
$133
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266