Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.98% first-year return on $54,477 initial cash invested.
6.98%
Cash On Cash
8.88%
Cap Rate
1.44
DSCR
$1,942
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $1,625 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,942
Total Expenses
$1,625
Mortgage P&I
46%
$890
Property Taxes
1%
$13
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214