Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.09% first-year return on $54,309 initial cash invested.
16.09%
Cash On Cash
12.11%
Cap Rate
1.91
DSCR
$2,583
Rent
$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $1,855 expenses = $728 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,309
Downpayment
20%
$34,580
Closing costs
1%
$1,729
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,583
Total Expenses
$1,855
Mortgage P&I
35%
$914
Property Taxes
0%
$3
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284