Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.44% first-year return on $53,154 initial cash invested.
5.44%
Cash On Cash
8.79%
Cap Rate
1.35
DSCR
$1,958
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $1,717 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,154
Downpayment
20%
$33,480
Closing costs
1%
$1,674
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,958
Total Expenses
$1,717
Mortgage P&I
46%
$907
Property Taxes
5%
$93
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215