Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.82% first-year return on $54,099 initial cash invested.
10.82%
Cash On Cash
10.81%
Cap Rate
1.62
DSCR
$2,571
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $2,083 expenses = $488 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,099
Downpayment
20%
$34,380
Closing costs
1%
$1,719
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$2,083
Mortgage P&I
37%
$958
Property Taxes
8%
$194
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283