Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.75% first-year return on $55,107 initial cash invested.
5.75%
Cash On Cash
8.57%
Cap Rate
1.38
DSCR
$2,028
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $1,764 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,107
Downpayment
20%
$35,340
Closing costs
1%
$1,767
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$1,764
Mortgage P&I
45%
$917
Property Taxes
5%
$99
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223