Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.28% first-year return on $54,981 initial cash invested.
9.28%
Cash On Cash
10.31%
Cap Rate
1.55
DSCR
$2,817
Rent
$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $2,392 expenses = $425 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,981
Downpayment
20%
$35,220
Closing costs
1%
$1,761
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$2,392
Mortgage P&I
35%
$975
Property Taxes
14%
$395
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310