Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.53% first-year return on $54,246 initial cash invested.
14.53%
Cash On Cash
11.55%
Cap Rate
1.85
DSCR
$2,652
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $1,995 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,246
Downpayment
20%
$34,520
Closing costs
1%
$1,726
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$1,995
Mortgage P&I
34%
$898
Property Taxes
5%
$129
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292