Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.87% first-year return on $55,212 initial cash invested.
4.87%
Cash On Cash
8.55%
Cap Rate
1.31
DSCR
$1,935
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $1,711 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,935
Total Expenses
$1,711
Mortgage P&I
50%
$961
Property Taxes
2%
$30
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213