Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.2% first-year return on $53,280 initial cash invested.
0.2%
Cash On Cash
6.93%
Cap Rate
1.08
DSCR
$1,502
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,493 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,502
Total Expenses
$1,493
Mortgage P&I
60%
$901
Property Taxes
2%
$23
Home Insurance
4%
$59
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165