Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.28% first-year return on $55,338 initial cash invested.
8.28%
Cash On Cash
9.48%
Cap Rate
1.51
DSCR
$2,348
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $1,966 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,338
Downpayment
20%
$35,560
Closing costs
1%
$1,778
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,348
Total Expenses
$1,966
Mortgage P&I
40%
$928
Property Taxes
7%
$175
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258