Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.5% first-year return on $53,049 initial cash invested.
5.5%
Cash On Cash
8.43%
Cap Rate
1.37
DSCR
$1,780
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $1,537 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,780
Total Expenses
$1,537
Mortgage P&I
48%
$859
Property Taxes
1%
$15
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196