Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.11% first-year return on $53,574 initial cash invested.
8.11%
Cash On Cash
9.97%
Cap Rate
1.49
DSCR
$2,538
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $2,176 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,574
Downpayment
20%
$33,880
Closing costs
1%
$1,694
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$2,176
Mortgage P&I
37%
$944
Property Taxes
12%
$302
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279