Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.45% first-year return on $52,881 initial cash invested.
15.45%
Cash On Cash
12.03%
Cap Rate
1.89
DSCR
$2,628
Rent
$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $1,947 expenses = $681 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$1,947
Mortgage P&I
33%
$879
Property Taxes
4%
$104
Home Insurance
3%
$71
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289