Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.71% first-year return on $54,414 initial cash invested.
2.71%
Cash On Cash
7.81%
Cap Rate
1.21
DSCR
$1,862
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $1,739 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,414
Downpayment
20%
$34,680
Closing costs
1%
$1,734
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,862
Total Expenses
$1,739
Mortgage P&I
50%
$931
Property Taxes
6%
$115
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$205