Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.55% first-year return on $55,548 initial cash invested.
15.55%
Cash On Cash
11.99%
Cap Rate
1.86
DSCR
$2,673
Rent
$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $1,953 expenses = $720 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,548
Downpayment
20%
$35,760
Closing costs
1%
$1,788
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,673
Total Expenses
$1,953
Mortgage P&I
36%
$960
Property Taxes
1%
$21
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294