Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $53,868 initial cash invested.
5.03%
Cash On Cash
8.56%
Cap Rate
1.34
DSCR
$2,118
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $1,892 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,868
Downpayment
20%
$34,160
Closing costs
1%
$1,708
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,118
Total Expenses
$1,892
Mortgage P&I
43%
$907
Property Taxes
10%
$203
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233