Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6% first-year return on $52,419 initial cash invested.
6%
Cash On Cash
8.87%
Cap Rate
1.4
DSCR
$2,170
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$1,908
Mortgage P&I
40%
$863
Property Taxes
11%
$248
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239