Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.19% first-year return on $55,380 initial cash invested.
14.19%
Cash On Cash
11.39%
Cap Rate
1.82
DSCR
$2,660
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,005 expenses = $655 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$2,005
Mortgage P&I
35%
$929
Property Taxes
4%
$110
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293