Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.8% first-year return on $54,267 initial cash invested.
21.8%
Cash On Cash
14.29%
Cap Rate
2.19
DSCR
$3,248
Rent
$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $2,262 expenses = $986 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$2,262
Mortgage P&I
29%
$940
Property Taxes
5%
$178
Home Insurance
1%
$40
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357