Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.67% first-year return on $55,338 initial cash invested.
18.67%
Cash On Cash
12.71%
Cap Rate
2.09
DSCR
$2,980
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,119 expenses = $861 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,338
Downpayment
20%
$35,560
Closing costs
1%
$1,778
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$2,119
Mortgage P&I
30%
$903
Property Taxes
4%
$127
Home Insurance
2%
$63
HOA
0%
$13
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328