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 $52,692 initial cash invested.
10.38%
Cash On Cash
10.57%
Cap Rate
1.6
DSCR
$2,238
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $1,782 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,692
Downpayment
20%
$33,040
Closing costs
1%
$1,652
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$1,782
Mortgage P&I
41%
$909
Property Taxes
2%
$50
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246