Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.12% first-year return on $55,632 initial cash invested.
15.12%
Cash On Cash
11.57%
Cap Rate
1.9
DSCR
$2,928
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $2,227 expenses = $701 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,632
Downpayment
20%
$35,840
Closing costs
1%
$1,792
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$2,227
Mortgage P&I
31%
$910
Property Taxes
9%
$261
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322