Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.86% first-year return on $52,629 initial cash invested.
12.86%
Cash On Cash
11.27%
Cap Rate
1.75
DSCR
$2,487
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $1,923 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,487
Total Expenses
$1,923
Mortgage P&I
36%
$885
Property Taxes
5%
$135
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274