Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.95% first-year return on $54,015 initial cash invested.
6.95%
Cash On Cash
9.61%
Cap Rate
1.42
DSCR
$2,392
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $2,079 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,015
Downpayment
20%
$34,300
Closing costs
1%
$1,715
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$2,079
Mortgage P&I
40%
$964
Property Taxes
10%
$231
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263