Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.4% first-year return on $54,330 initial cash invested.
3.4%
Cash On Cash
8.15%
Cap Rate
1.24
DSCR
$1,923
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $1,769 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$1,769
Mortgage P&I
49%
$944
Property Taxes
6%
$109
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212