Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9% first-year return on $52,650 initial cash invested.
9%
Cash On Cash
10.01%
Cap Rate
1.55
DSCR
$2,334
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $1,939 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,334
Total Expenses
$1,939
Mortgage P&I
38%
$888
Property Taxes
9%
$200
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257