Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.93% first-year return on $54,183 initial cash invested.
12.93%
Cash On Cash
11.08%
Cap Rate
1.76
DSCR
$2,524
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $1,940 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,183
Downpayment
20%
$34,460
Closing costs
1%
$1,723
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$1,940
Mortgage P&I
36%
$906
Property Taxes
4%
$96
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278