Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.53% first-year return on $52,755 initial cash invested.
9.53%
Cash On Cash
9.99%
Cap Rate
1.61
DSCR
$2,529
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $2,110 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,755
Downpayment
20%
$33,100
Closing costs
1%
$1,655
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$2,110
Mortgage P&I
34%
$858
Property Taxes
13%
$339
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278