Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.49% first-year return on $52,419 initial cash invested.
4.49%
Cash On Cash
8.46%
Cap Rate
1.31
DSCR
$1,888
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $1,692 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,888
Total Expenses
$1,692
Mortgage P&I
47%
$883
Property Taxes
5%
$91
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208