Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.06% first-year return on $53,490 initial cash invested.
6.06%
Cash On Cash
9.03%
Cap Rate
1.39
DSCR
$2,097
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $1,827 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,097
Total Expenses
$1,827
Mortgage P&I
44%
$918
Property Taxes
6%
$136
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231