Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.35% first-year return on $52,293 initial cash invested.
3.35%
Cash On Cash
8.15%
Cap Rate
1.25
DSCR
$1,851
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,705 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,293
Downpayment
20%
$32,660
Closing costs
1%
$1,633
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,851
Total Expenses
$1,705
Mortgage P&I
48%
$889
Property Taxes
7%
$126
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204