Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.37% first-year return on $55,464 initial cash invested.
17.37%
Cash On Cash
12.71%
Cap Rate
1.95
DSCR
$2,984
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $2,181 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,464
Downpayment
20%
$35,680
Closing costs
1%
$1,784
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,181
Mortgage P&I
32%
$967
Property Taxes
5%
$153
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328