Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.45% first-year return on $52,902 initial cash invested.
1.45%
Cash On Cash
7.5%
Cap Rate
1.15
DSCR
$1,737
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $1,673 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,902
Downpayment
20%
$33,240
Closing costs
1%
$1,662
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,737
Total Expenses
$1,673
Mortgage P&I
52%
$906
Property Taxes
7%
$118
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191