Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11% first-year return on $53,343 initial cash invested.
11%
Cash On Cash
10.15%
Cap Rate
1.72
DSCR
$2,655
Rent
$489
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,343
Downpayment
20%
$33,660
Closing costs
1%
$1,683
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$2,166
Mortgage P&I
31%
$829
Property Taxes
14%
$374
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292