Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.6% first-year return on $55,569 initial cash invested.
4.6%
Cash On Cash
8.56%
Cap Rate
1.3
DSCR
$2,109
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $1,896 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,569
Downpayment
20%
$35,780
Closing costs
1%
$1,789
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$1,896
Mortgage P&I
46%
$979
Property Taxes
7%
$147
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232