Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.13% first-year return on $55,254 initial cash invested.
18.13%
Cash On Cash
12.74%
Cap Rate
2.01
DSCR
$2,816
Rent
$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $1,981 expenses = $835 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,254
Downpayment
20%
$35,480
Closing costs
1%
$1,774
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$1,981
Mortgage P&I
33%
$936
Property Taxes
2%
$43
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310