Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5% first-year return on $55,653 initial cash invested.
5%
Cash On Cash
8.75%
Cap Rate
1.34
DSCR
$2,414
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $2,182 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,653
Downpayment
20%
$35,860
Closing costs
1%
$1,793
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$2,182
Mortgage P&I
41%
$979
Property Taxes
13%
$316
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266