Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.8% first-year return on $51,915 initial cash invested.
1.8%
Cash On Cash
7.31%
Cap Rate
1.18
DSCR
$1,754
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $1,676 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,915
Downpayment
20%
$32,300
Closing costs
1%
$1,615
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,754
Total Expenses
$1,676
Mortgage P&I
48%
$836
Property Taxes
11%
$186
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$193