Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $52,251 initial cash invested.
0.37%
Cash On Cash
7.49%
Cap Rate
1.11
DSCR
$2,058
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $2,042 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,251
Downpayment
20%
$32,620
Closing costs
1%
$1,631
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$2,042
Mortgage P&I
45%
$920
Property Taxes
18%
$365
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226