Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.88% first-year return on $55,506 initial cash invested.
13.88%
Cash On Cash
11.18%
Cap Rate
1.83
DSCR
$2,872
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $2,230 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,506
Downpayment
20%
$35,720
Closing costs
1%
$1,786
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$2,230
Mortgage P&I
32%
$907
Property Taxes
11%
$304
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316