Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.44% first-year return on $56,115 initial cash invested.
7.44%
Cash On Cash
9.55%
Cap Rate
1.43
DSCR
$2,262
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $1,914 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,115
Downpayment
20%
$36,300
Closing costs
1%
$1,815
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$1,914
Mortgage P&I
45%
$1,007
Property Taxes
3%
$74
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249