Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $52,965 initial cash invested.
1.84%
Cash On Cash
7.32%
Cap Rate
1.17
DSCR
$1,713
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $1,632 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,965
Downpayment
20%
$33,300
Closing costs
1%
$1,665
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,713
Total Expenses
$1,632
Mortgage P&I
51%
$865
Property Taxes
7%
$124
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$51
Maintenance
4%
$69
Other
11%
$188