Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.68% first-year return on $53,175 initial cash invested.
0.68%
Cash On Cash
7.11%
Cap Rate
1.12
DSCR
$1,846
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $1,816 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,175
Downpayment
20%
$33,500
Closing costs
1%
$1,675
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,846
Total Expenses
$1,816
Mortgage P&I
48%
$889
Property Taxes
13%
$240
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203