Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.84% first-year return on $53,133 initial cash invested.
3.84%
Cash On Cash
8.38%
Cap Rate
1.28
DSCR
$2,120
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $1,950 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,133
Downpayment
20%
$33,460
Closing costs
1%
$1,673
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$1,950
Mortgage P&I
43%
$914
Property Taxes
12%
$256
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233