Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.84% first-year return on $55,527 initial cash invested.
0.84%
Cash On Cash
7.12%
Cap Rate
1.11
DSCR
$1,689
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $1,650 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,527
Downpayment
20%
$35,740
Closing costs
1%
$1,787
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,689
Total Expenses
$1,650
Mortgage P&I
56%
$953
Property Taxes
3%
$58
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186