Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.74% first-year return on $53,952 initial cash invested.
7.74%
Cash On Cash
9.44%
Cap Rate
1.5
DSCR
$2,487
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $2,139 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,952
Downpayment
20%
$34,240
Closing costs
1%
$1,712
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$2,139
Mortgage P&I
36%
$900
Property Taxes
13%
$333
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274