Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.72% first-year return on $52,629 initial cash invested.
10.72%
Cash On Cash
10.24%
Cap Rate
1.68
DSCR
$2,506
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $2,036 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,506
Total Expenses
$2,036
Mortgage P&I
33%
$837
Property Taxes
12%
$289
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276