Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.33% first-year return on $54,330 initial cash invested.
11.33%
Cash On Cash
10.74%
Cap Rate
1.67
DSCR
$2,684
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,171 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,171
Mortgage P&I
35%
$928
Property Taxes
10%
$270
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295