Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.27% first-year return on $54,477 initial cash invested.
7.27%
Cash On Cash
9.72%
Cap Rate
1.45
DSCR
$2,724
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $2,394 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,477
Downpayment
20%
$34,740
Closing costs
1%
$1,737
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$2,394
Mortgage P&I
36%
$968
Property Taxes
16%
$438
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300