Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.19% first-year return on $52,020 initial cash invested.
8.19%
Cash On Cash
9.56%
Cap Rate
1.51
DSCR
$2,058
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $1,703 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,020
Downpayment
20%
$32,400
Closing costs
1%
$1,620
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$1,703
Mortgage P&I
41%
$853
Property Taxes
4%
$91
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226