Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.86% first-year return on $52,650 initial cash invested.
14.86%
Cash On Cash
11.64%
Cap Rate
1.89
DSCR
$2,534
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $1,882 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,534
Total Expenses
$1,882
Mortgage P&I
33%
$847
Property Taxes
5%
$116
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279