Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.94% first-year return on $53,259 initial cash invested.
8.94%
Cash On Cash
9.77%
Cap Rate
1.54
DSCR
$2,085
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,259
Downpayment
20%
$33,580
Closing costs
1%
$1,679
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$1,688
Mortgage P&I
43%
$887
Property Taxes
2%
$35
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229