Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.85% first-year return on $52,209 initial cash invested.
2.85%
Cash On Cash
7.76%
Cap Rate
1.22
DSCR
$1,680
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,556 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,209
Downpayment
20%
$32,580
Closing costs
1%
$1,629
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,680
Total Expenses
$1,556
Mortgage P&I
51%
$863
Property Taxes
4%
$63
Home Insurance
4%
$59
HOA
0%
$0
Property Management
12%
$202
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185