Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.82% first-year return on $55,527 initial cash invested.
11.82%
Cash On Cash
10.37%
Cap Rate
1.73
DSCR
$2,673
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $2,126 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,527
Downpayment
20%
$35,740
Closing costs
1%
$1,787
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,673
Total Expenses
$2,126
Mortgage P&I
33%
$890
Property Taxes
8%
$217
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294