Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.49% first-year return on $53,889 initial cash invested.
12.49%
Cash On Cash
11.24%
Cap Rate
1.71
DSCR
$2,565
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $2,004 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$2,004
Mortgage P&I
37%
$937
Property Taxes
5%
$133
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282