Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.41% first-year return on $54,351 initial cash invested.
5.41%
Cash On Cash
8.86%
Cap Rate
1.36
DSCR
$2,296
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,051 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$2,051
Mortgage P&I
41%
$941
Property Taxes
12%
$267
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253