Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.58% first-year return on $55,212 initial cash invested.
20.58%
Cash On Cash
13.37%
Cap Rate
2.17
DSCR
$2,937
Rent
$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $1,990 expenses = $947 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,212
Downpayment
20%
$35,440
Closing costs
1%
$1,772
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$1,990
Mortgage P&I
31%
$910
Property Taxes
1%
$17
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323