Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.44% first-year return on $55,422 initial cash invested.
14.44%
Cash On Cash
11.76%
Cap Rate
1.85
DSCR
$3,428
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$2,761
Mortgage P&I
27%
$942
Property Taxes
17%
$591
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377