Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.65% first-year return on $55,128 initial cash invested.
14.65%
Cash On Cash
11.64%
Cap Rate
1.83
DSCR
$2,682
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,009 expenses = $673 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,128
Downpayment
20%
$35,360
Closing costs
1%
$1,768
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,009
Mortgage P&I
35%
$935
Property Taxes
4%
$97
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295