Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7% first-year return on $53,175 initial cash invested.
7%
Cash On Cash
9.42%
Cap Rate
1.43
DSCR
$2,124
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $1,814 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,175
Downpayment
20%
$33,500
Closing costs
1%
$1,675
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$1,814
Mortgage P&I
43%
$920
Property Taxes
5%
$110
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234