Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.05% first-year return on $55,590 initial cash invested.
15.05%
Cash On Cash
11.74%
Cap Rate
1.85
DSCR
$2,668
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $1,971 expenses = $697 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$1,971
Mortgage P&I
35%
$947
Property Taxes
2%
$54
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293