Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.4% first-year return on $55,653 initial cash invested.
6.4%
Cash On Cash
8.99%
Cap Rate
1.4
DSCR
$2,200
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $1,903 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,653
Downpayment
20%
$35,860
Closing costs
1%
$1,793
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,200
Total Expenses
$1,903
Mortgage P&I
44%
$958
Property Taxes
6%
$132
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242