Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.61% first-year return on $54,918 initial cash invested.
12.61%
Cash On Cash
10.78%
Cap Rate
1.75
DSCR
$2,516
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $1,939 expenses = $577 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$1,939
Mortgage P&I
36%
$901
Property Taxes
5%
$119
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277