Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.18% first-year return on $52,650 initial cash invested.
14.18%
Cash On Cash
11.29%
Cap Rate
1.85
DSCR
$2,324
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,324
Total Expenses
$1,702
Mortgage P&I
36%
$838
Property Taxes
1%
$15
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256