Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.77% first-year return on $55,317 initial cash invested.
6.77%
Cash On Cash
9.5%
Cap Rate
1.41
DSCR
$2,424
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,112 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$2,112
Mortgage P&I
41%
$998
Property Taxes
9%
$229
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267