Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.99% first-year return on $53,889 initial cash invested.
4.99%
Cash On Cash
8.52%
Cap Rate
1.33
DSCR
$1,984
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,984 income − $1,760 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,984
Total Expenses
$1,760
Mortgage P&I
46%
$910
Property Taxes
6%
$115
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218