Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.12% first-year return on $53,490 initial cash invested.
8.12%
Cash On Cash
9.36%
Cap Rate
1.52
DSCR
$2,217
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $1,855 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$1,855
Mortgage P&I
39%
$867
Property Taxes
8%
$174
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244