Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.8% first-year return on $54,267 initial cash invested.
17.8%
Cash On Cash
12.74%
Cap Rate
2
DSCR
$2,850
Rent
$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,045 expenses = $805 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,850
Total Expenses
$2,045
Mortgage P&I
32%
$915
Property Taxes
3%
$90
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314