Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.41% first-year return on $52,314 initial cash invested.
5.41%
Cash On Cash
8.75%
Cap Rate
1.37
DSCR
$2,138
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $1,902 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,314
Downpayment
20%
$32,680
Closing costs
1%
$1,634
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$1,902
Mortgage P&I
41%
$870
Property Taxes
11%
$244
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235