Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.68% first-year return on $56,472 initial cash invested.
1.68%
Cash On Cash
7.41%
Cap Rate
1.16
DSCR
$1,832
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $1,753 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,472
Downpayment
20%
$36,640
Closing costs
1%
$1,832
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,832
Total Expenses
$1,753
Mortgage P&I
53%
$979
Property Taxes
4%
$71
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202