Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.48% first-year return on $55,590 initial cash invested.
15.48%
Cash On Cash
11.99%
Cap Rate
1.89
DSCR
$3,123
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $2,406 expenses = $717 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,123
Total Expenses
$2,406
Mortgage P&I
30%
$947
Property Taxes
11%
$333
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344