Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.64% first-year return on $51,936 initial cash invested.
5.64%
Cash On Cash
8.7%
Cap Rate
1.38
DSCR
$2,037
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $1,793 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,936
Downpayment
20%
$32,320
Closing costs
1%
$1,616
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$1,793
Mortgage P&I
42%
$846
Property Taxes
10%
$198
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224