Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.67% first-year return on $51,936 initial cash invested.
7.67%
Cash On Cash
9.78%
Cap Rate
1.46
DSCR
$2,070
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $1,738 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,936
Downpayment
20%
$32,320
Closing costs
1%
$1,616
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,070
Total Expenses
$1,738
Mortgage P&I
44%
$902
Property Taxes
2%
$44
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228