Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $53,259 initial cash invested.
4.17%
Cash On Cash
8.19%
Cap Rate
1.3
DSCR
$1,986
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,259
Downpayment
20%
$33,580
Closing costs
1%
$1,679
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$1,801
Mortgage P&I
44%
$882
Property Taxes
9%
$186
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218