Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.82% first-year return on $54,393 initial cash invested.
6.82%
Cash On Cash
9.31%
Cap Rate
1.42
DSCR
$2,142
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $1,833 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,142
Total Expenses
$1,833
Mortgage P&I
44%
$949
Property Taxes
5%
$97
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236