Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.23% first-year return on $53,196 initial cash invested.
2.23%
Cash On Cash
7.46%
Cap Rate
1.19
DSCR
$1,632
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $1,533 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,196
Downpayment
20%
$33,520
Closing costs
1%
$1,676
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,632
Total Expenses
$1,533
Mortgage P&I
54%
$878
Property Taxes
3%
$44
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$196
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$180