Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.82% first-year return on $55,107 initial cash invested.
7.82%
Cash On Cash
9.45%
Cap Rate
1.47
DSCR
$2,160
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $1,801 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,107
Downpayment
20%
$35,340
Closing costs
1%
$1,767
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$1,801
Mortgage P&I
44%
$947
Property Taxes
2%
$46
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238