Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.18% first-year return on $52,671 initial cash invested.
7.18%
Cash On Cash
8.9%
Cap Rate
1.48
DSCR
$2,036
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,721 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,671
Downpayment
20%
$33,020
Closing costs
1%
$1,651
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$1,721
Mortgage P&I
41%
$829
Property Taxes
3%
$65
Home Insurance
7%
$136
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224