Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $53,910 initial cash invested.
4.18%
Cash On Cash
8.14%
Cap Rate
1.29
DSCR
$1,851
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,663 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,910
Downpayment
20%
$34,200
Closing costs
1%
$1,710
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,851
Total Expenses
$1,663
Mortgage P&I
49%
$898
Property Taxes
4%
$75
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204