Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.38% first-year return on $52,650 initial cash invested.
23.38%
Cash On Cash
14.87%
Cap Rate
2.29
DSCR
$3,150
Rent
$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $2,124 expenses = $1,026 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,150
Total Expenses
$2,124
Mortgage P&I
28%
$893
Property Taxes
3%
$103
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346