Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.14% first-year return on $53,007 initial cash invested.
6.14%
Cash On Cash
9.04%
Cap Rate
1.4
DSCR
$2,198
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $1,927 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,007
Downpayment
20%
$33,340
Closing costs
1%
$1,667
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$1,927
Mortgage P&I
41%
$897
Property Taxes
10%
$227
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242