Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.73% first-year return on $52,797 initial cash invested.
5.73%
Cash On Cash
8.52%
Cap Rate
1.38
DSCR
$1,850
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $1,598 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,797
Downpayment
20%
$33,140
Closing costs
1%
$1,657
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$1,598
Mortgage P&I
46%
$850
Property Taxes
1%
$24
Home Insurance
5%
$94
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204