Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.85% first-year return on $55,212 initial cash invested.
6.85%
Cash On Cash
9.07%
Cap Rate
1.43
DSCR
$2,176
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $1,861 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,212
Downpayment
20%
$35,440
Closing costs
1%
$1,772
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$1,861
Mortgage P&I
43%
$937
Property Taxes
5%
$106
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239