Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.99% first-year return on $52,881 initial cash invested.
5.99%
Cash On Cash
8.89%
Cap Rate
1.39
DSCR
$2,010
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $1,746 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,010
Total Expenses
$1,746
Mortgage P&I
44%
$887
Property Taxes
6%
$118
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221