Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.96% first-year return on $54,498 initial cash invested.
8.96%
Cash On Cash
9.87%
Cap Rate
1.54
DSCR
$2,361
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $1,954 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,498
Downpayment
20%
$34,760
Closing costs
1%
$1,738
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,361
Total Expenses
$1,954
Mortgage P&I
39%
$928
Property Taxes
7%
$163
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260