Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.91% first-year return on $53,385 initial cash invested.
9.91%
Cash On Cash
10.43%
Cap Rate
1.59
DSCR
$2,568
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $2,127 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,385
Downpayment
20%
$33,700
Closing costs
1%
$1,685
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$2,127
Mortgage P&I
36%
$921
Property Taxes
11%
$274
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282