Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.71% first-year return on $54,372 initial cash invested.
3.71%
Cash On Cash
8.13%
Cap Rate
1.27
DSCR
$1,947
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $1,779 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,372
Downpayment
20%
$34,640
Closing costs
1%
$1,732
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,947
Total Expenses
$1,779
Mortgage P&I
48%
$928
Property Taxes
7%
$128
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214