Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.73% first-year return on $55,380 initial cash invested.
21.73%
Cash On Cash
14.13%
Cap Rate
2.19
DSCR
$3,340
Rent
$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$2,337
Mortgage P&I
29%
$959
Property Taxes
5%
$180
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367