Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.59% first-year return on $54,162 initial cash invested.
16.59%
Cash On Cash
12.62%
Cap Rate
1.9
DSCR
$2,768
Rent
$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $2,019 expenses = $749 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$2,019
Mortgage P&I
34%
$951
Property Taxes
2%
$43
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304