Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.56% first-year return on $52,608 initial cash invested.
15.56%
Cash On Cash
12.17%
Cap Rate
1.88
DSCR
$2,548
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $1,866 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,608
Downpayment
20%
$32,960
Closing costs
1%
$1,648
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$1,866
Mortgage P&I
35%
$888
Property Taxes
2%
$60
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280