Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $54,267 initial cash invested.
3.03%
Cash On Cash
7.88%
Cap Rate
1.24
DSCR
$2,022
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $1,885 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$1,885
Mortgage P&I
45%
$916
Property Taxes
11%
$218
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222