Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.66% first-year return on $55,422 initial cash invested.
7.66%
Cash On Cash
9.49%
Cap Rate
1.46
DSCR
$2,292
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $1,938 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$1,938
Mortgage P&I
42%
$964
Property Taxes
6%
$126
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252