Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.81% first-year return on $55,086 initial cash invested.
2.81%
Cash On Cash
7.66%
Cap Rate
1.22
DSCR
$1,780
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $1,651 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,086
Downpayment
20%
$35,320
Closing costs
1%
$1,766
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,780
Total Expenses
$1,651
Mortgage P&I
52%
$928
Property Taxes
2%
$36
Home Insurance
5%
$82
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196