Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.87% first-year return on $52,062 initial cash invested.
8.87%
Cash On Cash
9.77%
Cap Rate
1.55
DSCR
$2,102
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$1,717
Mortgage P&I
41%
$852
Property Taxes
4%
$93
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231