Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.29% first-year return on $53,931 initial cash invested.
3.29%
Cash On Cash
7.88%
Cap Rate
1.26
DSCR
$2,052
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $1,904 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,931
Downpayment
20%
$34,220
Closing costs
1%
$1,711
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,052
Total Expenses
$1,904
Mortgage P&I
44%
$893
Property Taxes
13%
$258
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226