Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.58% first-year return on $53,175 initial cash invested.
10.58%
Cash On Cash
10.37%
Cap Rate
1.63
DSCR
$2,258
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $1,789 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,175
Downpayment
20%
$33,500
Closing costs
1%
$1,675
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$1,789
Mortgage P&I
39%
$888
Property Taxes
3%
$74
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248