Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.61% first-year return on $51,999 initial cash invested.
8.61%
Cash On Cash
9.91%
Cap Rate
1.51
DSCR
$2,007
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $1,634 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,999
Downpayment
20%
$32,380
Closing costs
1%
$1,619
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$1,634
Mortgage P&I
44%
$884
Property Taxes
1%
$10
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221