Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.01% first-year return on $52,881 initial cash invested.
8.01%
Cash On Cash
9.81%
Cap Rate
1.5
DSCR
$2,546
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $2,193 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,546
Total Expenses
$2,193
Mortgage P&I
35%
$903
Property Taxes
14%
$363
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280