Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.84% first-year return on $52,797 initial cash invested.
5.84%
Cash On Cash
8.76%
Cap Rate
1.38
DSCR
$1,914
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $1,657 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,797
Downpayment
20%
$33,140
Closing costs
1%
$1,657
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,914
Total Expenses
$1,657
Mortgage P&I
46%
$876
Property Taxes
3%
$59
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$57
Maintenance
4%
$77
Other
11%
$211