Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.78% first-year return on $54,015 initial cash invested.
9.78%
Cash On Cash
10.15%
Cap Rate
1.58
DSCR
$2,331
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $1,891 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,015
Downpayment
20%
$34,300
Closing costs
1%
$1,715
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$1,891
Mortgage P&I
39%
$917
Property Taxes
5%
$122
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256