Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.11% first-year return on $55,611 initial cash invested.
6.11%
Cash On Cash
9.01%
Cap Rate
1.4
DSCR
$2,512
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,229 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,512
Total Expenses
$2,229
Mortgage P&I
38%
$962
Property Taxes
14%
$350
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276