Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.59% first-year return on $55,485 initial cash invested.
11.59%
Cash On Cash
10.33%
Cap Rate
1.7
DSCR
$2,406
Rent
$536
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
6.5%
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
$2,406
Total Expenses
$1,870
Mortgage P&I
38%
$904
Property Taxes
4%
$88
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265