Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.56% first-year return on $55,401 initial cash invested.
8.56%
Cash On Cash
9.89%
Cap Rate
1.52
DSCR
$2,637
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $2,242 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,401
Downpayment
20%
$35,620
Closing costs
1%
$1,781
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$2,242
Mortgage P&I
37%
$968
Property Taxes
13%
$330
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290