Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.2% first-year return on $55,506 initial cash invested.
3.2%
Cash On Cash
7.78%
Cap Rate
1.25
DSCR
$2,036
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,888 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,506
Downpayment
20%
$35,720
Closing costs
1%
$1,786
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$1,888
Mortgage P&I
46%
$929
Property Taxes
10%
$200
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224