Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.75% first-year return on $53,112 initial cash invested.
7.75%
Cash On Cash
9.35%
Cap Rate
1.49
DSCR
$2,126
Rent
$343
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,112
Downpayment
20%
$33,440
Closing costs
1%
$1,672
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$1,783
Mortgage P&I
41%
$875
Property Taxes
6%
$123
Home Insurance
3%
$62
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234