Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.61% first-year return on $54,498 initial cash invested.
6.61%
Cash On Cash
9.23%
Cap Rate
1.41
DSCR
$2,217
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $1,917 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,217
Total Expenses
$1,917
Mortgage P&I
43%
$948
Property Taxes
7%
$151
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244