Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.89% first-year return on $52,566 initial cash invested.
4.89%
Cash On Cash
8.29%
Cap Rate
1.34
DSCR
$1,844
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $1,630 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,566
Downpayment
20%
$32,920
Closing costs
1%
$1,646
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,844
Total Expenses
$1,630
Mortgage P&I
46%
$849
Property Taxes
5%
$96
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203