Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $52,797 initial cash invested.
0.43%
Cash On Cash
7.13%
Cap Rate
1.11
DSCR
$1,962
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $1,943 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,797
Downpayment
20%
$33,140
Closing costs
1%
$1,657
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$1,943
Mortgage P&I
45%
$888
Property Taxes
17%
$326
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216