Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.04% first-year return on $52,566 initial cash invested.
9.04%
Cash On Cash
10.36%
Cap Rate
1.52
DSCR
$2,313
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $1,917 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,566
Downpayment
20%
$32,920
Closing costs
1%
$1,646
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,313
Total Expenses
$1,917
Mortgage P&I
40%
$932
Property Taxes
6%
$146
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$254