Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.15% first-year return on $52,734 initial cash invested.
10.15%
Cash On Cash
9.94%
Cap Rate
1.67
DSCR
$2,598
Rent
$446
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,734
Downpayment
20%
$33,080
Closing costs
1%
$1,654
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$2,152
Mortgage P&I
32%
$820
Property Taxes
15%
$389
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286