Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.02% first-year return on $52,671 initial cash invested.
9.02%
Cash On Cash
10.04%
Cap Rate
1.58
DSCR
$2,752
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,356 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,671
Downpayment
20%
$33,020
Closing costs
1%
$1,651
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$2,356
Mortgage P&I
32%
$876
Property Taxes
9%
$234
Home Insurance
2%
$60
HOA
9%
$250
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303