Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.47% first-year return on $54,141 initial cash invested.
8.47%
Cash On Cash
9.72%
Cap Rate
1.51
DSCR
$2,194
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $1,812 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,141
Downpayment
20%
$34,420
Closing costs
1%
$1,721
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$1,812
Mortgage P&I
42%
$924
Property Taxes
3%
$68
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241