Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.57% first-year return on $52,440 initial cash invested.
7.57%
Cash On Cash
9.4%
Cap Rate
1.5
DSCR
$2,470
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,139 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$2,139
Mortgage P&I
35%
$854
Property Taxes
16%
$388
Home Insurance
2%
$57
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272