Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.13% first-year return on $52,398 initial cash invested.
8.13%
Cash On Cash
9.77%
Cap Rate
1.52
DSCR
$2,516
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $2,161 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,398
Downpayment
20%
$32,760
Closing costs
1%
$1,638
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$2,161
Mortgage P&I
35%
$878
Property Taxes
12%
$309
Home Insurance
2%
$60
HOA
2%
$58
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277