Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.07% first-year return on $52,125 initial cash invested.
9.07%
Cash On Cash
10.12%
Cap Rate
1.54
DSCR
$2,180
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $1,786 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,125
Downpayment
20%
$32,500
Closing costs
1%
$1,625
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$1,786
Mortgage P&I
41%
$890
Property Taxes
4%
$97
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240