Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.1% first-year return on $54,540 initial cash invested.
30.1%
Cash On Cash
16.82%
Cap Rate
2.63
DSCR
$3,573
Rent
$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $2,205 expenses = $1,368 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,540
Downpayment
20%
$34,800
Closing costs
1%
$1,740
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$2,205
Mortgage P&I
26%
$928
Property Taxes
0%
$1
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393