Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $55,401 initial cash invested.
7.8%
Cash On Cash
9.45%
Cap Rate
1.48
DSCR
$2,288
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $1,928 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,401
Downpayment
20%
$35,620
Closing costs
1%
$1,781
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$1,928
Mortgage P&I
42%
$951
Property Taxes
6%
$127
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252