Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.84% first-year return on $52,650 initial cash invested.
8.84%
Cash On Cash
9.99%
Cap Rate
1.53
DSCR
$2,115
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $1,727 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,115
Total Expenses
$1,727
Mortgage P&I
43%
$900
Property Taxes
2%
$49
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233