Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.11% first-year return on $52,608 initial cash invested.
30.11%
Cash On Cash
17.2%
Cap Rate
2.66
DSCR
$3,826
Rent
$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $2,506 expenses = $1,320 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,608
Downpayment
20%
$32,960
Closing costs
1%
$1,648
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$2,506
Mortgage P&I
23%
$889
Property Taxes
7%
$251
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421