Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.08% first-year return on $52,545 initial cash invested.
12.08%
Cash On Cash
10.58%
Cap Rate
1.74
DSCR
$2,181
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $1,652 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,545
Downpayment
20%
$32,900
Closing costs
1%
$1,645
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$1,652
Mortgage P&I
38%
$835
Property Taxes
1%
$18
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240