Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.99% first-year return on $52,713 initial cash invested.
6.99%
Cash On Cash
9.34%
Cap Rate
1.45
DSCR
$2,240
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,713
Downpayment
20%
$33,060
Closing costs
1%
$1,653
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$1,933
Mortgage P&I
40%
$890
Property Taxes
10%
$222
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246