Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.85% first-year return on $54,624 initial cash invested.
8.85%
Cash On Cash
9.84%
Cap Rate
1.52
DSCR
$2,186
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $1,783 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,624
Downpayment
20%
$34,880
Closing costs
1%
$1,744
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$1,783
Mortgage P&I
43%
$940
Property Taxes
2%
$33
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240