Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.56% first-year return on $53,028 initial cash invested.
7.56%
Cash On Cash
9.33%
Cap Rate
1.48
DSCR
$2,196
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,028
Downpayment
20%
$33,360
Closing costs
1%
$1,668
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$1,862
Mortgage P&I
40%
$875
Property Taxes
8%
$179
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242