Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.38% first-year return on $53,553 initial cash invested.
5.38%
Cash On Cash
8.78%
Cap Rate
1.36
DSCR
$2,217
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $1,977 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$1,977
Mortgage P&I
41%
$910
Property Taxes
11%
$249
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244