Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.34% first-year return on $55,653 initial cash invested.
17.34%
Cash On Cash
12.25%
Cap Rate
2.01
DSCR
$2,904
Rent
$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $2,100 expenses = $804 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,653
Downpayment
20%
$35,860
Closing costs
1%
$1,793
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$2,100
Mortgage P&I
31%
$910
Property Taxes
5%
$140
Home Insurance
2%
$64
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319