Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.79% first-year return on $52,650 initial cash invested.
7.79%
Cash On Cash
9.67%
Cap Rate
1.48
DSCR
$2,188
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $1,846 expenses = $342 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
$2,188
Total Expenses
$1,846
Mortgage P&I
41%
$900
Property Taxes
6%
$142
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241