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 $55,275 initial cash invested.
4.84%
Cash On Cash
8.5%
Cap Rate
1.31
DSCR
$1,942
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $1,719 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,275
Downpayment
20%
$35,500
Closing costs
1%
$1,775
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$1,719
Mortgage P&I
49%
$957
Property Taxes
2%
$35
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214