Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.12% first-year return on $55,590 initial cash invested.
8.12%
Cash On Cash
9.28%
Cap Rate
1.52
DSCR
$2,466
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $2,090 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$2,090
Mortgage P&I
37%
$909
Property Taxes
11%
$279
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271