Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.08% first-year return on $53,511 initial cash invested.
6.08%
Cash On Cash
8.94%
Cap Rate
1.39
DSCR
$2,024
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $1,753 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,511
Downpayment
20%
$33,820
Closing costs
1%
$1,691
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,024
Total Expenses
$1,753
Mortgage P&I
45%
$908
Property Taxes
5%
$98
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223