Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.15% first-year return on $55,233 initial cash invested.
9.15%
Cash On Cash
10.13%
Cap Rate
1.53
DSCR
$2,378
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $1,957 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,233
Downpayment
20%
$35,460
Closing costs
1%
$1,773
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$1,957
Mortgage P&I
41%
$980
Property Taxes
5%
$113
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262