Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.27% first-year return on $55,485 initial cash invested.
11.27%
Cash On Cash
10.44%
Cap Rate
1.67
DSCR
$2,552
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,552 income − $2,031 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,485
Downpayment
20%
$35,700
Closing costs
1%
$1,785
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,031
Mortgage P&I
36%
$930
Property Taxes
7%
$170
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281