Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.69% first-year return on $52,692 initial cash invested.
13.69%
Cash On Cash
11.58%
Cap Rate
1.83
DSCR
$3,056
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $2,455 expenses = $601 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,692
Downpayment
20%
$33,040
Closing costs
1%
$1,652
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$2,455
Mortgage P&I
28%
$871
Property Taxes
15%
$468
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336