Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.89% first-year return on $52,692 initial cash invested.
3.89%
Cash On Cash
8.04%
Cap Rate
1.29
DSCR
$1,964
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $1,793 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,692
Downpayment
20%
$33,040
Closing costs
1%
$1,652
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$1,793
Mortgage P&I
44%
$857
Property Taxes
11%
$208
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216