Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.2% first-year return on $54,939 initial cash invested.
1.2%
Cash On Cash
7.23%
Cap Rate
1.16
DSCR
$2,198
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,143 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,939
Downpayment
20%
$35,180
Closing costs
1%
$1,759
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$2,143
Mortgage P&I
42%
$917
Property Taxes
19%
$415
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242