Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.65% first-year return on $55,065 initial cash invested.
8.65%
Cash On Cash
9.72%
Cap Rate
1.53
DSCR
$2,438
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,041 expenses = $397 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
$2,438
Total Expenses
$2,041
Mortgage P&I
38%
$935
Property Taxes
10%
$239
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268