Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.29% first-year return on $52,965 initial cash invested.
9.29%
Cash On Cash
9.9%
Cap Rate
1.57
DSCR
$2,170
Rent
$410
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,965
Downpayment
20%
$33,300
Closing costs
1%
$1,665
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$1,760
Mortgage P&I
40%
$877
Property Taxes
4%
$86
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239