Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.74% first-year return on $54,225 initial cash invested.
4.74%
Cash On Cash
8.47%
Cap Rate
1.34
DSCR
$2,288
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,074 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$2,074
Mortgage P&I
40%
$911
Property Taxes
14%
$322
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252