Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.33% first-year return on $53,196 initial cash invested.
4.33%
Cash On Cash
8.05%
Cap Rate
1.31
DSCR
$1,828
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,828 income − $1,636 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,196
Downpayment
20%
$33,520
Closing costs
1%
$1,676
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,828
Total Expenses
$1,636
Mortgage P&I
47%
$859
Property Taxes
5%
$98
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201