Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.84% first-year return on $54,582 initial cash invested.
8.84%
Cash On Cash
10.03%
Cap Rate
1.54
DSCR
$2,650
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,248 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,582
Downpayment
20%
$34,840
Closing costs
1%
$1,742
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,248
Mortgage P&I
36%
$948
Property Taxes
13%
$342
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292