Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.87% first-year return on $53,469 initial cash invested.
20.87%
Cash On Cash
13.42%
Cap Rate
2.24
DSCR
$2,889
Rent
$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $1,959 expenses = $930 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$1,959
Mortgage P&I
29%
$843
Property Taxes
2%
$72
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318