Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.04% first-year return on $53,847 initial cash invested.
21.04%
Cash On Cash
14.17%
Cap Rate
2.14
DSCR
$3,232
Rent
$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $2,288 expenses = $944 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,847
Downpayment
20%
$34,140
Closing costs
1%
$1,707
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$2,288
Mortgage P&I
29%
$943
Property Taxes
6%
$185
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356