Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.08% first-year return on $52,545 initial cash invested.
22.08%
Cash On Cash
14.12%
Cap Rate
2.3
DSCR
$3,126
Rent
$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $2,159 expenses = $967 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,545
Downpayment
20%
$32,900
Closing costs
1%
$1,645
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$2,159
Mortgage P&I
27%
$843
Property Taxes
5%
$151
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344