Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.93% first-year return on $53,889 initial cash invested.
6.93%
Cash On Cash
9.12%
Cap Rate
1.44
DSCR
$2,140
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $1,829 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,140
Total Expenses
$1,829
Mortgage P&I
42%
$902
Property Taxes
6%
$138
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235