Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.84% first-year return on $55,548 initial cash invested.
4.84%
Cash On Cash
8.54%
Cap Rate
1.31
DSCR
$1,962
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $1,738 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,548
Downpayment
20%
$35,760
Closing costs
1%
$1,788
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$1,738
Mortgage P&I
49%
$971
Property Taxes
2%
$38
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216