Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.52% first-year return on $53,889 initial cash invested.
6.52%
Cash On Cash
9.2%
Cap Rate
1.4
DSCR
$2,096
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $1,803 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,096
Total Expenses
$1,803
Mortgage P&I
45%
$933
Property Taxes
5%
$102
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231