Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.58% first-year return on $55,401 initial cash invested.
2.58%
Cash On Cash
7.78%
Cap Rate
1.21
DSCR
$2,074
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $1,955 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,401
Downpayment
20%
$35,620
Closing costs
1%
$1,781
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,074
Total Expenses
$1,955
Mortgage P&I
46%
$952
Property Taxes
11%
$233
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228