Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.21% first-year return on $54,918 initial cash invested.
3.21%
Cash On Cash
7.77%
Cap Rate
1.24
DSCR
$1,762
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,762 income − $1,615 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,762
Total Expenses
$1,615
Mortgage P&I
52%
$922
Property Taxes
2%
$36
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$194