Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29% first-year return on $54,414 initial cash invested.
29%
Cash On Cash
16.8%
Cap Rate
2.57
DSCR
$4,204
Rent
$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $2,889 expenses = $1,315 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,414
Downpayment
20%
$34,680
Closing costs
1%
$1,734
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$2,889
Mortgage P&I
22%
$944
Property Taxes
11%
$456
Home Insurance
1%
$61
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462