Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.39% first-year return on $52,650 initial cash invested.
8.39%
Cash On Cash
9.7%
Cap Rate
1.52
DSCR
$2,148
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $1,780 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,148
Total Expenses
$1,780
Mortgage P&I
41%
$880
Property Taxes
5%
$112
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236