Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.75% first-year return on $54,918 initial cash invested.
9.75%
Cash On Cash
10.4%
Cap Rate
1.57
DSCR
$2,688
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,242 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$2,242
Mortgage P&I
36%
$969
Property Taxes
11%
$292
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296