Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.21% first-year return on $54,204 initial cash invested.
3.21%
Cash On Cash
8.16%
Cap Rate
1.23
DSCR
$1,864
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,719 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,204
Downpayment
20%
$34,480
Closing costs
1%
$1,724
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,864
Total Expenses
$1,719
Mortgage P&I
51%
$953
Property Taxes
4%
$72
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205