Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.2% first-year return on $54,435 initial cash invested.
11.2%
Cash On Cash
10.62%
Cap Rate
1.66
DSCR
$2,498
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $1,990 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,498
Total Expenses
$1,990
Mortgage P&I
37%
$928
Property Taxes
6%
$151
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275