Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.78% first-year return on $54,603 initial cash invested.
3.78%
Cash On Cash
8.41%
Cap Rate
1.27
DSCR
$2,150
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $1,978 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,603
Downpayment
20%
$34,860
Closing costs
1%
$1,743
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$1,978
Mortgage P&I
45%
$963
Property Taxes
10%
$225
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236