Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.95% first-year return on $55,443 initial cash invested.
5.95%
Cash On Cash
8.47%
Cap Rate
1.4
DSCR
$2,187
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $1,912 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$1,912
Mortgage P&I
41%
$897
Property Taxes
9%
$202
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$241