Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.68% first-year return on $55,569 initial cash invested.
8.68%
Cash On Cash
9.85%
Cap Rate
1.5
DSCR
$2,241
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $1,839 expenses = $402 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
$2,241
Total Expenses
$1,839
Mortgage P&I
44%
$976
Property Taxes
2%
$41
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247