Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.95% first-year return on $54,414 initial cash invested.
5.95%
Cash On Cash
8.51%
Cap Rate
1.4
DSCR
$2,028
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $1,758 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,028
Total Expenses
$1,758
Mortgage P&I
43%
$879
Property Taxes
3%
$54
Home Insurance
7%
$136
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223