Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.78% first-year return on $55,674 initial cash invested.
12.78%
Cash On Cash
10.54%
Cap Rate
1.77
DSCR
$2,382
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $1,789 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,674
Downpayment
20%
$35,880
Closing costs
1%
$1,794
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$1,789
Mortgage P&I
37%
$888
Property Taxes
1%
$29
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262