Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.72% first-year return on $52,629 initial cash invested.
25.72%
Cash On Cash
14.89%
Cap Rate
2.62
DSCR
$3,442
Rent
$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$2,314
Mortgage P&I
23%
$780
Property Taxes
9%
$305
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379