Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.71% first-year return on $53,322 initial cash invested.
10.71%
Cash On Cash
10.62%
Cap Rate
1.63
DSCR
$2,433
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $1,957 expenses = $476 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,322
Downpayment
20%
$33,640
Closing costs
1%
$1,682
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$1,957
Mortgage P&I
38%
$915
Property Taxes
6%
$154
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268