Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.32% first-year return on $52,083 initial cash invested.
5.32%
Cash On Cash
8.79%
Cap Rate
1.35
DSCR
$1,986
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,083
Downpayment
20%
$32,460
Closing costs
1%
$1,623
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$1,755
Mortgage P&I
44%
$879
Property Taxes
7%
$144
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218