Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.02% first-year return on $55,548 initial cash invested.
4.02%
Cash On Cash
8.5%
Cap Rate
1.29
DSCR
$2,488
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,302 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,488
Total Expenses
$2,302
Mortgage P&I
39%
$980
Property Taxes
17%
$415
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274