Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.91% first-year return on $52,650 initial cash invested.
16.91%
Cash On Cash
12.76%
Cap Rate
2
DSCR
$3,408
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $2,666 expenses = $742 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
$3,408
Total Expenses
$2,666
Mortgage P&I
26%
$877
Property Taxes
17%
$573
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375