Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.47% first-year return on $53,490 initial cash invested.
9.47%
Cash On Cash
9.87%
Cap Rate
1.61
DSCR
$2,572
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $2,150 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$2,150
Mortgage P&I
34%
$865
Property Taxes
14%
$351
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283