Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.48% first-year return on $53,826 initial cash invested.
5.48%
Cash On Cash
8.74%
Cap Rate
1.36
DSCR
$2,007
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $1,761 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,007
Total Expenses
$1,761
Mortgage P&I
46%
$917
Property Taxes
5%
$101
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221