Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.79% first-year return on $52,986 initial cash invested.
6.79%
Cash On Cash
8.82%
Cap Rate
1.46
DSCR
$2,074
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $1,774 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,986
Downpayment
20%
$33,320
Closing costs
1%
$1,666
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,074
Total Expenses
$1,774
Mortgage P&I
41%
$841
Property Taxes
6%
$124
Home Insurance
5%
$104
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228