Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.66% first-year return on $55,380 initial cash invested.
10.66%
Cash On Cash
10.49%
Cap Rate
1.6
DSCR
$2,360
Rent
$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $1,868 expenses = $492 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,360
Total Expenses
$1,868
Mortgage P&I
41%
$970
Property Taxes
1%
$33
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260