Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.17% first-year return on $54,036 initial cash invested.
15.17%
Cash On Cash
12.24%
Cap Rate
1.88
DSCR
$3,426
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $2,743 expenses = $683 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,036
Downpayment
20%
$34,320
Closing costs
1%
$1,716
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$2,743
Mortgage P&I
27%
$931
Property Taxes
17%
$588
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377