Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $53,385 initial cash invested.
7.8%
Cash On Cash
9.59%
Cap Rate
1.48
DSCR
$2,278
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $1,931 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,385
Downpayment
20%
$33,700
Closing costs
1%
$1,685
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$1,931
Mortgage P&I
40%
$908
Property Taxes
8%
$188
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251