Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.08% first-year return on $52,881 initial cash invested.
6.08%
Cash On Cash
8.42%
Cap Rate
1.42
DSCR
$1,888
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,888
Total Expenses
$1,620
Mortgage P&I
44%
$822
Property Taxes
5%
$94
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208