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 $52,818 initial cash invested.
3.43%
Cash On Cash
7.67%
Cap Rate
1.26
DSCR
$1,672
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,672 income − $1,521 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,672
Total Expenses
$1,521
Mortgage P&I
50%
$842
Property Taxes
6%
$93
Home Insurance
1%
$17
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184