Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.82% first-year return on $53,154 initial cash invested.
6.82%
Cash On Cash
8.94%
Cap Rate
1.44
DSCR
$1,952
Rent
$302
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,154
Downpayment
20%
$33,480
Closing costs
1%
$1,674
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$1,650
Mortgage P&I
44%
$867
Property Taxes
2%
$35
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215