Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.08% first-year return on $55,338 initial cash invested.
11.08%
Cash On Cash
10.81%
Cap Rate
1.7
DSCR
$3,674
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $3,163 expenses = $511 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,338
Downpayment
20%
$35,560
Closing costs
1%
$1,778
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,163
Mortgage P&I
26%
$944
Property Taxes
25%
$908
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404