Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.39% first-year return on $52,587 initial cash invested.
7.39%
Cash On Cash
9.3%
Cap Rate
1.49
DSCR
$2,367
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $2,043 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,367
Total Expenses
$2,043
Mortgage P&I
36%
$858
Property Taxes
11%
$258
Home Insurance
2%
$58
HOA
3%
$64
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260