Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.85% first-year return on $52,650 initial cash invested.
12.85%
Cash On Cash
11.09%
Cap Rate
1.78
DSCR
$2,570
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $2,006 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$2,006
Mortgage P&I
33%
$858
Property Taxes
8%
$216
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283