Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.05% first-year return on $52,125 initial cash invested.
9.05%
Cash On Cash
9.77%
Cap Rate
1.6
DSCR
$2,631
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $2,238 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,125
Downpayment
20%
$32,500
Closing costs
1%
$1,625
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$2,238
Mortgage P&I
31%
$825
Property Taxes
18%
$470
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289