Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.71% first-year return on $53,868 initial cash invested.
8.71%
Cash On Cash
10.01%
Cap Rate
1.52
DSCR
$2,458
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $2,067 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,868
Downpayment
20%
$34,160
Closing costs
1%
$1,708
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$2,067
Mortgage P&I
38%
$936
Property Taxes
10%
$235
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270