Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.83% first-year return on $53,910 initial cash invested.
6.83%
Cash On Cash
8.98%
Cap Rate
1.45
DSCR
$2,187
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $1,880 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,910
Downpayment
20%
$34,200
Closing costs
1%
$1,710
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$1,880
Mortgage P&I
40%
$885
Property Taxes
9%
$191
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$241