Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.27% first-year return on $52,209 initial cash invested.
6.27%
Cash On Cash
9.24%
Cap Rate
1.41
DSCR
$2,296
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,023 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,296
Total Expenses
$2,023
Mortgage P&I
39%
$889
Property Taxes
13%
$292
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253