Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.48% first-year return on $55,506 initial cash invested.
14.48%
Cash On Cash
11.85%
Cap Rate
1.84
DSCR
$3,390
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $2,720 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,506
Downpayment
20%
$35,720
Closing costs
1%
$1,786
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$2,720
Mortgage P&I
28%
$958
Property Taxes
16%
$545
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373
Projection Charts
Investment Value YoY