Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.5% first-year return on $52,293 initial cash invested.
9.5%
Cash On Cash
10.21%
Cap Rate
1.56
DSCR
$2,162
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $1,748 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,293
Downpayment
20%
$32,660
Closing costs
1%
$1,633
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$1,748
Mortgage P&I
41%
$890
Property Taxes
4%
$82
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238