Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.78% first-year return on $54,162 initial cash invested.
7.78%
Cash On Cash
9.57%
Cap Rate
1.47
DSCR
$2,188
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $1,837 expenses = $351 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,837
Mortgage P&I
43%
$934
Property Taxes
4%
$83
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241