Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.62% first-year return on $55,590 initial cash invested.
13.62%
Cash On Cash
11.5%
Cap Rate
1.78
DSCR
$3,044
Rent
$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $2,413 expenses = $631 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,044
Total Expenses
$2,413
Mortgage P&I
32%
$962
Property Taxes
12%
$353
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335