Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.76% first-year return on $55,170 initial cash invested.
3.76%
Cash On Cash
8.04%
Cap Rate
1.27
DSCR
$1,936
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $1,763 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,936
Total Expenses
$1,763
Mortgage P&I
48%
$936
Property Taxes
6%
$123
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213