Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.23% first-year return on $53,469 initial cash invested.
7.23%
Cash On Cash
9.45%
Cap Rate
1.45
DSCR
$2,194
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $1,872 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$1,872
Mortgage P&I
42%
$920
Property Taxes
7%
$145
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241