Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.86% first-year return on $52,881 initial cash invested.
3.86%
Cash On Cash
8.24%
Cap Rate
1.27
DSCR
$1,738
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $1,568 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,738
Total Expenses
$1,568
Mortgage P&I
52%
$901
Property Taxes
1%
$16
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$191