Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.18% first-year return on $54,393 initial cash invested.
9.18%
Cash On Cash
9.55%
Cap Rate
1.57
DSCR
$2,076
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $1,660 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$1,660
Mortgage P&I
42%
$880
Property Taxes
1%
$14
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228