Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.35% first-year return on $54,414 initial cash invested.
6.35%
Cash On Cash
9.13%
Cap Rate
1.4
DSCR
$2,241
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $1,953 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,241
Total Expenses
$1,953
Mortgage P&I
42%
$942
Property Taxes
8%
$173
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247