Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.89% first-year return on $52,629 initial cash invested.
6.89%
Cash On Cash
9.29%
Cap Rate
1.42
DSCR
$1,914
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $1,612 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,914
Total Expenses
$1,612
Mortgage P&I
47%
$897
Property Taxes
0%
$5
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$57
Maintenance
4%
$77
Other
11%
$211