Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.72% first-year return on $55,422 initial cash invested.
5.72%
Cash On Cash
8.78%
Cap Rate
1.37
DSCR
$2,232
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$1,968
Mortgage P&I
43%
$951
Property Taxes
9%
$195
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246