Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.44% first-year return on $53,301 initial cash invested.
4.44%
Cash On Cash
8.33%
Cap Rate
1.31
DSCR
$1,986
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $1,789 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,301
Downpayment
20%
$33,620
Closing costs
1%
$1,681
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$1,789
Mortgage P&I
45%
$891
Property Taxes
8%
$164
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218