Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.5% first-year return on $52,629 initial cash invested.
7.5%
Cash On Cash
9.67%
Cap Rate
1.45
DSCR
$2,084
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $1,755 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,084
Total Expenses
$1,755
Mortgage P&I
44%
$917
Property Taxes
3%
$72
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229