Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.8% first-year return on $55,275 initial cash invested.
18.8%
Cash On Cash
12.89%
Cap Rate
2.09
DSCR
$3,225
Rent
$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $2,359 expenses = $866 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,275
Downpayment
20%
$35,500
Closing costs
1%
$1,775
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$2,359
Mortgage P&I
28%
$912
Property Taxes
9%
$288
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355