Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $55,380 initial cash invested.
1.84%
Cash On Cash
7.72%
Cap Rate
1.18
DSCR
$2,250
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $2,165 expenses = $85 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
$2,250
Total Expenses
$2,165
Mortgage P&I
43%
$970
Property Taxes
16%
$367
Home Insurance
3%
$62
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248