Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.32% first-year return on $52,650 initial cash invested.
16.32%
Cash On Cash
12.15%
Cap Rate
1.98
DSCR
$2,751
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,035 expenses = $716 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,751
Total Expenses
$2,035
Mortgage P&I
31%
$845
Property Taxes
7%
$196
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303