Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.58% first-year return on $53,028 initial cash invested.
3.58%
Cash On Cash
8.49%
Cap Rate
1.25
DSCR
$1,941
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $1,783 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,028
Downpayment
20%
$33,360
Closing costs
1%
$1,668
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$1,783
Mortgage P&I
49%
$944
Property Taxes
6%
$118
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214