Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.89% first-year return on $52,640 initial cash invested.
15.89%
Cash On Cash
12.32%
Cap Rate
1.9
DSCR
$2,662
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $1,965 expenses = $697 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,640
Downpayment
20%
$32,990
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$1,965
Mortgage P&I
33%
$891
Property Taxes
4%
$112
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293