Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.36% first-year return on $53,259 initial cash invested.
5.36%
Cash On Cash
8.78%
Cap Rate
1.36
DSCR
$2,112
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $1,874 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,259
Downpayment
20%
$33,580
Closing costs
1%
$1,679
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$1,874
Mortgage P&I
43%
$906
Property Taxes
9%
$193
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232