Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.55% first-year return on $54,582 initial cash invested.
6.55%
Cash On Cash
9.16%
Cap Rate
1.4
DSCR
$2,030
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $1,732 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,030
Total Expenses
$1,732
Mortgage P&I
47%
$951
Property Taxes
2%
$31
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223