Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.63% first-year return on $52,503 initial cash invested.
11.63%
Cash On Cash
10.85%
Cap Rate
1.7
DSCR
$2,634
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $2,125 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,503
Downpayment
20%
$32,860
Closing costs
1%
$1,643
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,125
Mortgage P&I
33%
$872
Property Taxes
11%
$292
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290