Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.74% first-year return on $53,826 initial cash invested.
7.74%
Cash On Cash
9.76%
Cap Rate
1.53
DSCR
$3,374
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,027 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,826
Downpayment
20%
$34,120
Closing costs
1%
$1,706
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,027
Mortgage P&I
27%
$905
Property Taxes
27%
$915
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371