Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.45% first-year return on $55,149 initial cash invested.
15.45%
Cash On Cash
11.88%
Cap Rate
1.89
DSCR
$2,830
Rent
$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $2,120 expenses = $710 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,149
Downpayment
20%
$35,380
Closing costs
1%
$1,769
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$2,120
Mortgage P&I
33%
$929
Property Taxes
6%
$166
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311