Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.26% first-year return on $54,960 initial cash invested.
14.26%
Cash On Cash
11.39%
Cap Rate
1.84
DSCR
$2,696
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,043 expenses = $653 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,960
Downpayment
20%
$35,200
Closing costs
1%
$1,760
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,043
Mortgage P&I
34%
$910
Property Taxes
2%
$57
Home Insurance
5%
$139
HOA
1%
$19
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297