Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.11% first-year return on $53,973 initial cash invested.
4.11%
Cash On Cash
8.67%
Cap Rate
1.28
DSCR
$2,098
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $1,913 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,973
Downpayment
20%
$34,260
Closing costs
1%
$1,713
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,098
Total Expenses
$1,913
Mortgage P&I
46%
$969
Property Taxes
8%
$169
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231