Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.52% first-year return on $54,309 initial cash invested.
13.52%
Cash On Cash
11.37%
Cap Rate
1.79
DSCR
$2,796
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $2,184 expenses = $612 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,309
Downpayment
20%
$34,580
Closing costs
1%
$1,729
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$2,184
Mortgage P&I
33%
$914
Property Taxes
9%
$257
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308