Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.99% first-year return on $53,238 initial cash invested.
6.99%
Cash On Cash
9.28%
Cap Rate
1.44
DSCR
$2,138
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $1,828 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,238
Downpayment
20%
$33,560
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$1,828
Mortgage P&I
42%
$901
Property Taxes
7%
$139
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235