Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.3% first-year return on $53,228 initial cash invested.
8.3%
Cash On Cash
9.48%
Cap Rate
1.53
DSCR
$2,271
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $1,903 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,228
Downpayment
20%
$33,550
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,271
Total Expenses
$1,903
Mortgage P&I
38%
$866
Property Taxes
8%
$172
Home Insurance
3%
$59
HOA
1%
$33
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250