Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.99% first-year return on $55,443 initial cash invested.
6.99%
Cash On Cash
9.08%
Cap Rate
1.43
DSCR
$2,115
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $1,792 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$1,792
Mortgage P&I
44%
$941
Property Taxes
3%
$68
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233