Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.12% first-year return on $52,293 initial cash invested.
5.12%
Cash On Cash
8.51%
Cap Rate
1.36
DSCR
$2,082
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $1,859 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,293
Downpayment
20%
$32,660
Closing costs
1%
$1,633
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$1,859
Mortgage P&I
41%
$852
Property Taxes
12%
$242
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229