Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $53,133 initial cash invested.
4.07%
Cash On Cash
8.66%
Cap Rate
1.28
DSCR
$2,036
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,856 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,133
Downpayment
20%
$33,460
Closing costs
1%
$1,673
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$1,856
Mortgage P&I
47%
$947
Property Taxes
8%
$160
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224