Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.29% first-year return on $54,162 initial cash invested.
21.29%
Cash On Cash
13.59%
Cap Rate
2.28
DSCR
$3,366
Rent
$961
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
$54,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$2,405
Mortgage P&I
25%
$854
Property Taxes
10%
$345
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370