Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.41% first-year return on $55,380 initial cash invested.
8.41%
Cash On Cash
9.92%
Cap Rate
1.48
DSCR
$2,204
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $1,816 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,204
Total Expenses
$1,816
Mortgage P&I
45%
$996
Property Taxes
1%
$20
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242