Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.44% first-year return on $55,317 initial cash invested.
6.44%
Cash On Cash
9.29%
Cap Rate
1.4
DSCR
$2,398
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,101 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,101
Mortgage P&I
41%
$982
Property Taxes
11%
$254
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264