Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.15% first-year return on $52,629 initial cash invested.
11.15%
Cash On Cash
10.86%
Cap Rate
1.64
DSCR
$2,394
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,905 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$1,905
Mortgage P&I
38%
$908
Property Taxes
5%
$125
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263