Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.39% first-year return on $53,070 initial cash invested.
7.39%
Cash On Cash
9.38%
Cap Rate
1.48
DSCR
$2,412
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $2,085 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,412
Total Expenses
$2,085
Mortgage P&I
37%
$883
Property Taxes
13%
$324
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265