Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.52% first-year return on $55,191 initial cash invested.
4.52%
Cash On Cash
8.29%
Cap Rate
1.32
DSCR
$2,300
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,092 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$2,092
Mortgage P&I
40%
$924
Property Taxes
15%
$351
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253