Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.46% first-year return on $54,309 initial cash invested.
8.46%
Cash On Cash
9.81%
Cap Rate
1.52
DSCR
$2,478
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $2,095 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,309
Downpayment
20%
$34,580
Closing costs
1%
$1,729
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$2,095
Mortgage P&I
38%
$931
Property Taxes
11%
$276
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273