Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.76% first-year return on $55,317 initial cash invested.
12.76%
Cash On Cash
10.95%
Cap Rate
1.75
DSCR
$2,640
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,052 expenses = $588 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$2,052
Mortgage P&I
35%
$928
Property Taxes
6%
$170
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290