Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.6% first-year return on $54,540 initial cash invested.
11.6%
Cash On Cash
10.66%
Cap Rate
1.67
DSCR
$2,368
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $1,841 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,368
Total Expenses
$1,841
Mortgage P&I
39%
$924
Property Taxes
2%
$52
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260