Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.37% first-year return on $55,569 initial cash invested.
9.37%
Cash On Cash
9.74%
Cap Rate
1.57
DSCR
$2,344
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $1,910 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,569
Downpayment
20%
$35,780
Closing costs
1%
$1,789
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$1,910
Mortgage P&I
39%
$924
Property Taxes
6%
$129
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258