Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.7% first-year return on $54,057 initial cash invested.
9.7%
Cash On Cash
10.34%
Cap Rate
1.58
DSCR
$2,662
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $2,225 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,057
Downpayment
20%
$34,340
Closing costs
1%
$1,717
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$2,225
Mortgage P&I
35%
$937
Property Taxes
13%
$338
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293