Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.26% first-year return on $52,776 initial cash invested.
21.26%
Cash On Cash
13.67%
Cap Rate
2.24
DSCR
$2,781
Rent
$935
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,776
Downpayment
20%
$33,120
Closing costs
1%
$1,656
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$1,846
Mortgage P&I
30%
$841
Property Taxes
0%
$9
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306