Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.74% first-year return on $52,649 initial cash invested.
4.74%
Cash On Cash
8.41%
Cap Rate
1.33
DSCR
$1,978
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $1,770 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,649
Downpayment
20%
$32,999
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$1,770
Mortgage P&I
44%
$869
Property Taxes
9%
$171
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218