Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.5% first-year return on $53,343 initial cash invested.
8.5%
Cash On Cash
9.92%
Cap Rate
1.52
DSCR
$2,511
Rent
$378
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
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,343
Downpayment
20%
$33,660
Closing costs
1%
$1,683
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$2,133
Mortgage P&I
36%
$913
Property Taxes
12%
$305
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276