Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.52% first-year return on $55,569 initial cash invested.
9.52%
Cash On Cash
10.17%
Cap Rate
1.55
DSCR
$2,409
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $1,968 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,569
Downpayment
20%
$35,780
Closing costs
1%
$1,789
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$1,968
Mortgage P&I
41%
$979
Property Taxes
5%
$119
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265