Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $51,999 initial cash invested.
0.62%
Cash On Cash
7.26%
Cap Rate
1.12
DSCR
$1,851
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,824 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,999
Downpayment
20%
$32,380
Closing costs
1%
$1,619
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,851
Total Expenses
$1,824
Mortgage P&I
47%
$878
Property Taxes
14%
$257
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204