Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.91% first-year return on $55,065 initial cash invested.
7.91%
Cash On Cash
9.47%
Cap Rate
1.49
DSCR
$2,324
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $1,961 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,065
Downpayment
20%
$35,300
Closing costs
1%
$1,765
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,324
Total Expenses
$1,961
Mortgage P&I
40%
$937
Property Taxes
7%
$168
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256