Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.01% first-year return on $52,650 initial cash invested.
27.01%
Cash On Cash
15.94%
Cap Rate
2.52
DSCR
$3,442
Rent
$1,185
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
6.9%
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
$3,442
Total Expenses
$2,257
Mortgage P&I
25%
$869
Property Taxes
5%
$159
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379