Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.94% first-year return on $55,065 initial cash invested.
1.94%
Cash On Cash
7.64%
Cap Rate
1.17
DSCR
$1,784
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $1,695 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,065
Downpayment
20%
$35,300
Closing costs
1%
$1,765
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,784
Total Expenses
$1,695
Mortgage P&I
54%
$963
Property Taxes
2%
$42
Home Insurance
5%
$84
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196