Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.96% first-year return on $54,246 initial cash invested.
4.96%
Cash On Cash
8.84%
Cap Rate
1.32
DSCR
$2,086
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $1,862 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,246
Downpayment
20%
$34,520
Closing costs
1%
$1,726
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$1,862
Mortgage P&I
46%
$965
Property Taxes
6%
$128
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229