Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.26% first-year return on $55,443 initial cash invested.
6.26%
Cash On Cash
9.31%
Cap Rate
1.39
DSCR
$2,452
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,163 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,163
Mortgage P&I
41%
$996
Property Taxes
11%
$270
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270