Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.64% first-year return on $56,577 initial cash invested.
6.64%
Cash On Cash
8.92%
Cap Rate
1.42
DSCR
$2,356
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,043 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,577
Downpayment
20%
$36,740
Closing costs
1%
$1,837
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$2,043
Mortgage P&I
41%
$959
Property Taxes
9%
$208
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259