Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.99% first-year return on $52,020 initial cash invested.
9.99%
Cash On Cash
10.47%
Cap Rate
1.58
DSCR
$2,134
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $1,701 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,020
Downpayment
20%
$32,400
Closing costs
1%
$1,620
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$1,701
Mortgage P&I
42%
$895
Property Taxes
1%
$23
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235