Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.09% first-year return on $52,797 initial cash invested.
18.09%
Cash On Cash
12.61%
Cap Rate
2.11
DSCR
$2,961
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,797
Downpayment
20%
$33,140
Closing costs
1%
$1,657
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$2,165
Mortgage P&I
28%
$827
Property Taxes
9%
$276
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326