Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.33% first-year return on $55,296 initial cash invested.
11.33%
Cash On Cash
10.45%
Cap Rate
1.67
DSCR
$2,436
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $1,914 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,296
Downpayment
20%
$35,520
Closing costs
1%
$1,776
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$1,914
Mortgage P&I
38%
$927
Property Taxes
4%
$102
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268