Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.95% first-year return on $54,435 initial cash invested.
8.95%
Cash On Cash
10.02%
Cap Rate
1.53
DSCR
$2,394
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,988 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,394
Total Expenses
$1,988
Mortgage P&I
40%
$947
Property Taxes
7%
$166
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263