Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.54% first-year return on $52,671 initial cash invested.
8.54%
Cash On Cash
9.8%
Cap Rate
1.52
DSCR
$2,088
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $1,713 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,671
Downpayment
20%
$33,020
Closing costs
1%
$1,651
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,088
Total Expenses
$1,713
Mortgage P&I
43%
$890
Property Taxes
2%
$41
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230