Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.47% first-year return on $54,519 initial cash invested.
8.47%
Cash On Cash
9.87%
Cap Rate
1.51
DSCR
$2,436
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,051 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,519
Downpayment
20%
$34,780
Closing costs
1%
$1,739
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$2,051
Mortgage P&I
39%
$949
Property Taxes
9%
$212
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268