Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.6% first-year return on $53,091 initial cash invested.
2.6%
Cash On Cash
7.96%
Cap Rate
1.22
DSCR
$2,112
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $1,997 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,091
Downpayment
20%
$33,420
Closing costs
1%
$1,671
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$1,997
Mortgage P&I
43%
$910
Property Taxes
15%
$311
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232