Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.61% first-year return on $52,944 initial cash invested.
17.61%
Cash On Cash
12.81%
Cap Rate
2.02
DSCR
$3,015
Rent
$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $2,238 expenses = $777 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,944
Downpayment
20%
$33,280
Closing costs
1%
$1,664
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$2,238
Mortgage P&I
29%
$879
Property Taxes
9%
$274
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332