Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.79% first-year return on $53,406 initial cash invested.
6.79%
Cash On Cash
9.15%
Cap Rate
1.43
DSCR
$2,187
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $1,885 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,406
Downpayment
20%
$33,720
Closing costs
1%
$1,686
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$1,885
Mortgage P&I
41%
$897
Property Taxes
9%
$198
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$241