Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.15% first-year return on $55,548 initial cash invested.
4.15%
Cash On Cash
8.22%
Cap Rate
1.3
DSCR
$2,222
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $2,030 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,548
Downpayment
20%
$35,760
Closing costs
1%
$1,788
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$2,030
Mortgage P&I
42%
$944
Property Taxes
12%
$274
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244