Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.61% first-year return on $54,393 initial cash invested.
10.61%
Cash On Cash
10.29%
Cap Rate
1.63
DSCR
$2,271
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $1,790 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,271
Total Expenses
$1,790
Mortgage P&I
40%
$914
Property Taxes
2%
$42
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250