Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.59% first-year return on $56,724 initial cash invested.
4.59%
Cash On Cash
8.36%
Cap Rate
1.3
DSCR
$2,026
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $1,809 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,724
Downpayment
20%
$36,880
Closing costs
1%
$1,844
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,026
Total Expenses
$1,809
Mortgage P&I
49%
$986
Property Taxes
3%
$68
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223