Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.57% first-year return on $55,485 initial cash invested.
12.57%
Cash On Cash
11.23%
Cap Rate
1.76
DSCR
$3,513
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $2,932 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,513
Total Expenses
$2,932
Mortgage P&I
27%
$948
Property Taxes
21%
$726
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386