Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.49% first-year return on $53,868 initial cash invested.
10.49%
Cash On Cash
10.43%
Cap Rate
1.61
DSCR
$2,259
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $1,788 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,868
Downpayment
20%
$34,160
Closing costs
1%
$1,708
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$1,788
Mortgage P&I
41%
$924
Property Taxes
2%
$41
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248