Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.74% first-year return on $52,503 initial cash invested.
5.74%
Cash On Cash
9.09%
Cap Rate
1.38
DSCR
$2,265
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $2,014 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,503
Downpayment
20%
$32,860
Closing costs
1%
$1,643
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$2,014
Mortgage P&I
40%
$902
Property Taxes
12%
$281
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249