Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.18% first-year return on $52,713 initial cash invested.
12.18%
Cash On Cash
10.78%
Cap Rate
1.77
DSCR
$2,769
Rent
$535
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
$52,713
Downpayment
20%
$33,060
Closing costs
1%
$1,653
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$2,234
Mortgage P&I
30%
$839
Property Taxes
14%
$388
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305