Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.84% first-year return on $54,246 initial cash invested.
5.84%
Cash On Cash
9.23%
Cap Rate
1.36
DSCR
$2,181
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $1,917 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,246
Downpayment
20%
$34,520
Closing costs
1%
$1,726
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$1,917
Mortgage P&I
45%
$977
Property Taxes
6%
$138
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240