Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.25% first-year return on $55,590 initial cash invested.
5.25%
Cash On Cash
8.71%
Cap Rate
1.33
DSCR
$1,966
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,723 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,966
Total Expenses
$1,723
Mortgage P&I
50%
$977
Property Taxes
1%
$14
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216