Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.17% first-year return on $51,768 initial cash invested.
6.17%
Cash On Cash
8.78%
Cap Rate
1.41
DSCR
$1,920
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,768
Downpayment
20%
$32,160
Closing costs
1%
$1,608
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$1,654
Mortgage P&I
43%
$834
Property Taxes
5%
$102
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211