Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.5% first-year return on $54,057 initial cash invested.
8.5%
Cash On Cash
9.69%
Cap Rate
1.51
DSCR
$2,138
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $1,755 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,138
Total Expenses
$1,755
Mortgage P&I
43%
$917
Property Taxes
3%
$54
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235