Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.03% first-year return on $52,944 initial cash invested.
7.03%
Cash On Cash
9.56%
Cap Rate
1.44
DSCR
$2,414
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $2,104 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,944
Downpayment
20%
$33,280
Closing costs
1%
$1,664
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$2,104
Mortgage P&I
38%
$919
Property Taxes
13%
$307
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266