Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.07% first-year return on $53,952 initial cash invested.
7.07%
Cash On Cash
9.53%
Cap Rate
1.43
DSCR
$2,200
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $1,882 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,952
Downpayment
20%
$34,240
Closing costs
1%
$1,712
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,200
Total Expenses
$1,882
Mortgage P&I
43%
$954
Property Taxes
5%
$119
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242