Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.33% first-year return on $55,317 initial cash invested.
7.33%
Cash On Cash
9.47%
Cap Rate
1.43
DSCR
$2,174
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $1,836 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$1,836
Mortgage P&I
45%
$978
Property Taxes
3%
$56
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239