Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.43% first-year return on $52,398 initial cash invested.
5.43%
Cash On Cash
8.51%
Cap Rate
1.36
DSCR
$1,836
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $1,599 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,398
Downpayment
20%
$32,760
Closing costs
1%
$1,638
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,836
Total Expenses
$1,599
Mortgage P&I
46%
$852
Property Taxes
4%
$66
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202