Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.35% first-year return on $52,629 initial cash invested.
8.35%
Cash On Cash
9.88%
Cap Rate
1.52
DSCR
$2,451
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $2,085 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,451
Total Expenses
$2,085
Mortgage P&I
36%
$894
Property Taxes
12%
$299
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270