Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.51% first-year return on $53,133 initial cash invested.
5.51%
Cash On Cash
9%
Cap Rate
1.36
DSCR
$2,194
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $1,950 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,133
Downpayment
20%
$33,460
Closing costs
1%
$1,673
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$1,950
Mortgage P&I
42%
$923
Property Taxes
10%
$216
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241