Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.04% first-year return on $52,251 initial cash invested.
10.04%
Cash On Cash
10.84%
Cap Rate
1.57
DSCR
$2,390
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $1,953 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,251
Downpayment
20%
$32,620
Closing costs
1%
$1,631
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$1,953
Mortgage P&I
39%
$940
Property Taxes
7%
$157
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263