Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.14% first-year return on $54,435 initial cash invested.
15.14%
Cash On Cash
12.01%
Cap Rate
1.87
DSCR
$3,050
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $2,363 expenses = $687 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,435
Downpayment
20%
$34,700
Closing costs
1%
$1,735
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$2,363
Mortgage P&I
30%
$928
Property Taxes
11%
$336
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336