Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.22% first-year return on $55,506 initial cash invested.
38.22%
Cash On Cash
19.26%
Cap Rate
3.16
DSCR
$4,804
Rent
$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $3,036 expenses = $1,768 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,506
Downpayment
20%
$35,720
Closing costs
1%
$1,786
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$3,036
Mortgage P&I
19%
$907
Property Taxes
9%
$433
Home Insurance
1%
$64
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528