Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.62% first-year return on $52,587 initial cash invested.
12.62%
Cash On Cash
11.17%
Cap Rate
1.75
DSCR
$2,544
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $1,991 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,587
Downpayment
20%
$32,940
Closing costs
1%
$1,647
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$1,991
Mortgage P&I
35%
$878
Property Taxes
7%
$190
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280