Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.85% first-year return on $52,650 initial cash invested.
3.85%
Cash On Cash
8.31%
Cap Rate
1.27
DSCR
$1,854
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,854
Total Expenses
$1,685
Mortgage P&I
49%
$900
Property Taxes
5%
$97
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204