Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.19% first-year return on $55,401 initial cash invested.
7.19%
Cash On Cash
9.16%
Cap Rate
1.46
DSCR
$2,463
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $2,131 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,401
Downpayment
20%
$35,620
Closing costs
1%
$1,781
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$2,131
Mortgage P&I
38%
$929
Property Taxes
12%
$293
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271