Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.19% first-year return on $55,590 initial cash invested.
10.19%
Cash On Cash
10.04%
Cap Rate
1.63
DSCR
$2,594
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $2,122 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,594
Total Expenses
$2,122
Mortgage P&I
36%
$921
Property Taxes
10%
$256
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285