Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.58% first-year return on $54,057 initial cash invested.
15.58%
Cash On Cash
12.24%
Cap Rate
1.87
DSCR
$2,850
Rent
$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,148 expenses = $702 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,057
Downpayment
20%
$34,340
Closing costs
1%
$1,717
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,148
Mortgage P&I
33%
$936
Property Taxes
6%
$179
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314