Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.62% first-year return on $56,115 initial cash invested.
8.62%
Cash On Cash
9.91%
Cap Rate
1.51
DSCR
$2,618
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,215 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,618
Total Expenses
$2,215
Mortgage P&I
38%
$991
Property Taxes
10%
$267
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288