Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.28% first-year return on $54,540 initial cash invested.
7.28%
Cash On Cash
9.17%
Cap Rate
1.47
DSCR
$2,304
Rent
$331
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,540
Downpayment
20%
$34,800
Closing costs
1%
$1,740
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$1,973
Mortgage P&I
39%
$907
Property Taxes
10%
$226
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253