Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.23% first-year return on $52,650 initial cash invested.
10.23%
Cash On Cash
10.47%
Cap Rate
1.6
DSCR
$2,322
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $1,873 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,322
Total Expenses
$1,873
Mortgage P&I
39%
$897
Property Taxes
6%
$128
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255