Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.68% first-year return on $54,414 initial cash invested.
6.68%
Cash On Cash
9.2%
Cap Rate
1.42
DSCR
$2,172
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $1,869 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,414
Downpayment
20%
$34,680
Closing costs
1%
$1,734
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$1,869
Mortgage P&I
43%
$939
Property Taxes
6%
$128
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239