Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $55,359 initial cash invested.
1.47%
Cash On Cash
7.54%
Cap Rate
1.15
DSCR
$1,970
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $1,902 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,359
Downpayment
20%
$35,580
Closing costs
1%
$1,779
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,970
Total Expenses
$1,902
Mortgage P&I
49%
$971
Property Taxes
10%
$196
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217