Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.9% first-year return on $54,939 initial cash invested.
28.9%
Cash On Cash
16.37%
Cap Rate
2.58
DSCR
$3,651
Rent
$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $2,328 expenses = $1,323 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,939
Downpayment
20%
$35,180
Closing costs
1%
$1,759
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$2,328
Mortgage P&I
25%
$930
Property Taxes
3%
$94
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402