Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.16% first-year return on $53,427 initial cash invested.
2.16%
Cash On Cash
7.62%
Cap Rate
1.2
DSCR
$2,022
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $1,926 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,427
Downpayment
20%
$33,740
Closing costs
1%
$1,687
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$1,926
Mortgage P&I
44%
$894
Property Taxes
14%
$292
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222