Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.37% first-year return on $55,380 initial cash invested.
6.37%
Cash On Cash
8.68%
Cap Rate
1.42
DSCR
$2,258
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $1,964 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$1,964
Mortgage P&I
40%
$904
Property Taxes
10%
$231
Home Insurance
3%
$62
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248