Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.87% first-year return on $54,918 initial cash invested.
3.87%
Cash On Cash
8.16%
Cap Rate
1.27
DSCR
$1,935
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $1,758 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,935
Total Expenses
$1,758
Mortgage P&I
49%
$942
Property Taxes
5%
$91
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213