Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.62% first-year return on $54,015 initial cash invested.
14.62%
Cash On Cash
11.76%
Cap Rate
1.85
DSCR
$2,800
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,142 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,015
Downpayment
20%
$34,300
Closing costs
1%
$1,715
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,142
Mortgage P&I
33%
$910
Property Taxes
8%
$220
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308