Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.74% first-year return on $54,204 initial cash invested.
26.74%
Cash On Cash
15.54%
Cap Rate
2.57
DSCR
$3,860
Rent
$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $2,652 expenses = $1,208 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,204
Downpayment
20%
$34,480
Closing costs
1%
$1,724
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$2,652
Mortgage P&I
23%
$870
Property Taxes
9%
$361
Home Insurance
3%
$109
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425