Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.44% first-year return on $52,608 initial cash invested.
13.44%
Cash On Cash
11.46%
Cap Rate
1.78
DSCR
$2,516
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $1,927 expenses = $589 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,608
Downpayment
20%
$32,960
Closing costs
1%
$1,648
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$1,927
Mortgage P&I
35%
$884
Property Taxes
5%
$129
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277