Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.15% first-year return on $53,091 initial cash invested.
2.15%
Cash On Cash
7.84%
Cap Rate
1.18
DSCR
$1,838
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $1,743 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,091
Downpayment
20%
$33,420
Closing costs
1%
$1,671
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,838
Total Expenses
$1,743
Mortgage P&I
50%
$923
Property Taxes
7%
$131
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$202