Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.72% first-year return on $54,876 initial cash invested.
15.72%
Cash On Cash
12.24%
Cap Rate
1.87
DSCR
$2,884
Rent
$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $2,165 expenses = $719 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,876
Downpayment
20%
$35,120
Closing costs
1%
$1,756
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$2,165
Mortgage P&I
33%
$957
Property Taxes
5%
$146
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317