Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.69% first-year return on $54,372 initial cash invested.
5.69%
Cash On Cash
8.97%
Cap Rate
1.37
DSCR
$2,298
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $2,040 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,372
Downpayment
20%
$34,640
Closing costs
1%
$1,732
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$2,040
Mortgage P&I
41%
$944
Property Taxes
11%
$251
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253