Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.1% first-year return on $53,238 initial cash invested.
12.1%
Cash On Cash
11.12%
Cap Rate
1.69
DSCR
$2,474
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $1,937 expenses = $537 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,238
Downpayment
20%
$33,560
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$1,937
Mortgage P&I
37%
$919
Property Taxes
5%
$117
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272