Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.39% first-year return on $56,556 initial cash invested.
4.39%
Cash On Cash
8.33%
Cap Rate
1.3
DSCR
$2,260
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $2,053 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,556
Downpayment
20%
$36,720
Closing costs
1%
$1,836
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$2,053
Mortgage P&I
43%
$977
Property Taxes
11%
$242
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249