Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.63% first-year return on $54,981 initial cash invested.
11.63%
Cash On Cash
10.72%
Cap Rate
1.72
DSCR
$3,147
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $2,614 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,981
Downpayment
20%
$35,220
Closing costs
1%
$1,761
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$2,614
Mortgage P&I
29%
$914
Property Taxes
18%
$567
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346