Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.45% first-year return on $56,157 initial cash invested.
1.45%
Cash On Cash
7.52%
Cap Rate
1.16
DSCR
$2,208
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $2,140 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,157
Downpayment
20%
$36,340
Closing costs
1%
$1,817
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$2,140
Mortgage P&I
45%
$983
Property Taxes
15%
$342
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243