Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $52,839 initial cash invested.
3.43%
Cash On Cash
8.02%
Cap Rate
1.27
DSCR
$2,110
Rent
$151
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,839
Downpayment
20%
$33,180
Closing costs
1%
$1,659
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$1,959
Mortgage P&I
41%
$874
Property Taxes
15%
$308
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232