Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.73% first-year return on $52,062 initial cash invested.
9.73%
Cash On Cash
10.15%
Cap Rate
1.59
DSCR
$2,148
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,148
Total Expenses
$1,726
Mortgage P&I
40%
$864
Property Taxes
3%
$66
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236