Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.62% first-year return on $52,650 initial cash invested.
9.62%
Cash On Cash
9.77%
Cap Rate
1.61
DSCR
$2,235
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,235
Total Expenses
$1,813
Mortgage P&I
37%
$833
Property Taxes
7%
$163
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246