Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.87% first-year return on $52,650 initial cash invested.
10.87%
Cash On Cash
10.39%
Cap Rate
1.67
DSCR
$2,382
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $1,905 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,382
Total Expenses
$1,905
Mortgage P&I
36%
$856
Property Taxes
8%
$182
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262