Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.81% first-year return on $52,167 initial cash invested.
6.81%
Cash On Cash
9.61%
Cap Rate
1.43
DSCR
$2,403
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,107 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,167
Downpayment
20%
$32,540
Closing costs
1%
$1,627
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$2,107
Mortgage P&I
38%
$911
Property Taxes
12%
$292
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264