Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.57% first-year return on $55,380 initial cash invested.
4.57%
Cash On Cash
8.53%
Cap Rate
1.31
DSCR
$2,202
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $1,991 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$1,991
Mortgage P&I
44%
$966
Property Taxes
9%
$207
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242