Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.51% first-year return on $55,128 initial cash invested.
4.51%
Cash On Cash
8.42%
Cap Rate
1.3
DSCR
$1,918
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,918 income − $1,711 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,128
Downpayment
20%
$35,360
Closing costs
1%
$1,768
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,918
Total Expenses
$1,711
Mortgage P&I
50%
$957
Property Taxes
2%
$38
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211