Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.38% first-year return on $52,734 initial cash invested.
10.38%
Cash On Cash
10.45%
Cap Rate
1.6
DSCR
$2,178
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $1,722 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,734
Downpayment
20%
$33,080
Closing costs
1%
$1,654
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$1,722
Mortgage P&I
41%
$898
Property Taxes
1%
$24
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240