Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.48% first-year return on $54,267 initial cash invested.
14.48%
Cash On Cash
12.14%
Cap Rate
1.79
DSCR
$2,883
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $2,228 expenses = $655 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,883
Total Expenses
$2,228
Mortgage P&I
34%
$977
Property Taxes
7%
$209
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317