Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.44% first-year return on $52,230 initial cash invested.
9.44%
Cash On Cash
10.4%
Cap Rate
1.55
DSCR
$2,264
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $1,853 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,264
Total Expenses
$1,853
Mortgage P&I
40%
$910
Property Taxes
5%
$115
Home Insurance
3%
$57
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249