Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.02% first-year return on $54,435 initial cash invested.
8.02%
Cash On Cash
9.6%
Cap Rate
1.48
DSCR
$2,232
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $1,868 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,232
Total Expenses
$1,868
Mortgage P&I
42%
$935
Property Taxes
6%
$124
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246