Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.43% first-year return on $52,650 initial cash invested.
15.43%
Cash On Cash
12.26%
Cap Rate
1.87
DSCR
$2,730
Rent
$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $2,053 expenses = $677 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,730
Total Expenses
$2,053
Mortgage P&I
33%
$900
Property Taxes
6%
$167
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300