Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.84% first-year return on $55,128 initial cash invested.
10.84%
Cash On Cash
10.92%
Cap Rate
1.61
DSCR
$2,841
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,343 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,128
Downpayment
20%
$35,360
Closing costs
1%
$1,768
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,343
Mortgage P&I
35%
$997
Property Taxes
11%
$316
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313