Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.31% first-year return on $53,532 initial cash invested.
7.31%
Cash On Cash
9.46%
Cap Rate
1.45
DSCR
$2,259
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $1,933 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,532
Downpayment
20%
$33,840
Closing costs
1%
$1,692
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$1,933
Mortgage P&I
41%
$918
Property Taxes
8%
$188
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248