Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.62% first-year return on $52,776 initial cash invested.
8.62%
Cash On Cash
9.95%
Cap Rate
1.52
DSCR
$2,244
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $1,865 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,776
Downpayment
20%
$33,120
Closing costs
1%
$1,656
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,244
Total Expenses
$1,865
Mortgage P&I
40%
$904
Property Taxes
6%
$138
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247