Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.95% first-year return on $55,065 initial cash invested.
6.95%
Cash On Cash
9.28%
Cap Rate
1.42
DSCR
$2,208
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $1,889 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,208
Total Expenses
$1,889
Mortgage P&I
43%
$958
Property Taxes
6%
$125
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243