Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.24% first-year return on $54,624 initial cash invested.
14.24%
Cash On Cash
11.36%
Cap Rate
1.84
DSCR
$2,680
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,624
Downpayment
20%
$34,880
Closing costs
1%
$1,744
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,032
Mortgage P&I
33%
$896
Property Taxes
6%
$164
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295