Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.34% first-year return on $54,393 initial cash invested.
14.34%
Cash On Cash
11.81%
Cap Rate
1.8
DSCR
$2,674
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $2,024 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,674
Total Expenses
$2,024
Mortgage P&I
35%
$948
Property Taxes
4%
$106
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294