Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.53% first-year return on $54,330 initial cash invested.
15.53%
Cash On Cash
12.11%
Cap Rate
1.87
DSCR
$2,694
Rent
$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $1,991 expenses = $703 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,694
Total Expenses
$1,991
Mortgage P&I
35%
$935
Property Taxes
2%
$63
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296