Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.35% first-year return on $54,498 initial cash invested.
32.35%
Cash On Cash
17.67%
Cap Rate
2.73
DSCR
$3,820
Rent
$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,498
Downpayment
20%
$34,760
Closing costs
1%
$1,738
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$2,351
Mortgage P&I
25%
$937
Property Taxes
1%
$52
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420