Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.29% first-year return on $52,650 initial cash invested.
21.29%
Cash On Cash
13.83%
Cap Rate
2.24
DSCR
$2,918
Rent
$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $1,984 expenses = $934 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,918
Total Expenses
$1,984
Mortgage P&I
29%
$851
Property Taxes
3%
$82
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321