Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.32% first-year return on $54,456 initial cash invested.
7.32%
Cash On Cash
9.82%
Cap Rate
1.44
DSCR
$2,508
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,176 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,456
Downpayment
20%
$34,720
Closing costs
1%
$1,736
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,176
Mortgage P&I
39%
$989
Property Taxes
11%
$283
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276