Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.35% first-year return on $53,217 initial cash invested.
2.35%
Cash On Cash
7.84%
Cap Rate
1.2
DSCR
$2,048
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $1,944 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,217
Downpayment
20%
$33,540
Closing costs
1%
$1,677
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,048
Total Expenses
$1,944
Mortgage P&I
44%
$910
Property Taxes
14%
$278
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225