Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.37% first-year return on $54,456 initial cash invested.
11.37%
Cash On Cash
10.36%
Cap Rate
1.68
DSCR
$2,274
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $1,758 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,456
Downpayment
20%
$34,720
Closing costs
1%
$1,736
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$1,758
Mortgage P&I
39%
$892
Property Taxes
3%
$65
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250