Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.57% first-year return on $55,632 initial cash invested.
10.57%
Cash On Cash
10.74%
Cap Rate
1.61
DSCR
$2,918
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $2,428 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,632
Downpayment
20%
$35,840
Closing costs
1%
$1,792
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$2,428
Mortgage P&I
34%
$997
Property Taxes
13%
$365
Home Insurance
2%
$65
HOA
0%
$8
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321