Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.29% first-year return on $52,062 initial cash invested.
1.29%
Cash On Cash
6.99%
Cap Rate
1.15
DSCR
$1,628
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $1,572 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,628
Total Expenses
$1,572
Mortgage P&I
51%
$824
Property Taxes
6%
$90
Home Insurance
6%
$105
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179