Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.61% first-year return on $52,986 initial cash invested.
6.61%
Cash On Cash
9.4%
Cap Rate
1.43
DSCR
$2,488
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,196 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,986
Downpayment
20%
$33,320
Closing costs
1%
$1,666
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,196
Mortgage P&I
37%
$913
Property Taxes
15%
$375
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274