Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.08% first-year return on $54,204 initial cash invested.
13.08%
Cash On Cash
10.94%
Cap Rate
1.8
DSCR
$2,652
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $2,061 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,204
Downpayment
20%
$34,480
Closing costs
1%
$1,724
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$2,061
Mortgage P&I
33%
$875
Property Taxes
8%
$221
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292