Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.14% first-year return on $54,120 initial cash invested.
28.14%
Cash On Cash
15.77%
Cap Rate
2.65
DSCR
$3,430
Rent
$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,120
Downpayment
20%
$34,400
Closing costs
1%
$1,720
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$2,161
Mortgage P&I
25%
$854
Property Taxes
2%
$80
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377