Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.87% first-year return on $54,078 initial cash invested.
13.87%
Cash On Cash
11.29%
Cap Rate
1.81
DSCR
$2,438
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $1,813 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,078
Downpayment
20%
$34,360
Closing costs
1%
$1,718
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$1,813
Mortgage P&I
37%
$894
Property Taxes
1%
$29
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268