Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.9% first-year return on $52,671 initial cash invested.
24.9%
Cash On Cash
15.13%
Cap Rate
2.4
DSCR
$3,084
Rent
$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $1,991 expenses = $1,093 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,084
Total Expenses
$1,991
Mortgage P&I
28%
$866
Property Taxes
1%
$33
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339