Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.85% first-year return on $51,747 initial cash invested.
3.85%
Cash On Cash
8.31%
Cap Rate
1.29
DSCR
$2,036
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,870 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,747
Downpayment
20%
$32,140
Closing costs
1%
$1,607
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$1,870
Mortgage P&I
43%
$866
Property Taxes
12%
$253
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224