Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.83% first-year return on $52,629 initial cash invested.
11.83%
Cash On Cash
10.91%
Cap Rate
1.71
DSCR
$2,535
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $2,016 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$2,016
Mortgage P&I
35%
$879
Property Taxes
9%
$218
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279