Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.7% first-year return on $55,611 initial cash invested.
13.7%
Cash On Cash
11.32%
Cap Rate
1.78
DSCR
$2,602
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $1,967 expenses = $635 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,611
Downpayment
20%
$35,820
Closing costs
1%
$1,791
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$1,967
Mortgage P&I
37%
$950
Property Taxes
3%
$70
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286