Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.82% first-year return on $52,419 initial cash invested.
18.82%
Cash On Cash
13.42%
Cap Rate
2.06
DSCR
$3,054
Rent
$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $2,232 expenses = $822 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$2,232
Mortgage P&I
29%
$889
Property Taxes
8%
$242
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336