Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.81% first-year return on $52,902 initial cash invested.
5.81%
Cash On Cash
8.66%
Cap Rate
1.39
DSCR
$2,067
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $1,811 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,902
Downpayment
20%
$33,240
Closing costs
1%
$1,662
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$1,811
Mortgage P&I
42%
$860
Property Taxes
9%
$188
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227