Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.73% first-year return on $52,692 initial cash invested.
13.73%
Cash On Cash
11.56%
Cap Rate
1.79
DSCR
$2,487
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $1,884 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,692
Downpayment
20%
$33,040
Closing costs
1%
$1,652
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$1,884
Mortgage P&I
36%
$890
Property Taxes
2%
$49
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274