Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $53,049 initial cash invested.
0.63%
Cash On Cash
7.06%
Cap Rate
1.11
DSCR
$1,660
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $1,632 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,049
Downpayment
20%
$33,380
Closing costs
1%
$1,669
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,660
Total Expenses
$1,632
Mortgage P&I
53%
$888
Property Taxes
7%
$110
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$183