Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.41% first-year return on $51,915 initial cash invested.
4.41%
Cash On Cash
8.52%
Cap Rate
1.3
DSCR
$1,878
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $1,687 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,878
Total Expenses
$1,687
Mortgage P&I
47%
$881
Property Taxes
6%
$110
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207