Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.99% first-year return on $53,070 initial cash invested.
9.99%
Cash On Cash
10.07%
Cap Rate
1.65
DSCR
$2,787
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $2,345 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,787
Total Expenses
$2,345
Mortgage P&I
30%
$848
Property Taxes
18%
$492
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$307