Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.86% first-year return on $55,632 initial cash invested.
11.86%
Cash On Cash
10.68%
Cap Rate
1.69
DSCR
$2,574
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,632
Downpayment
20%
$35,840
Closing costs
1%
$1,792
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,024
Mortgage P&I
37%
$942
Property Taxes
6%
$144
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283