Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.58% first-year return on $56,703 initial cash invested.
6.58%
Cash On Cash
8.98%
Cap Rate
1.4
DSCR
$2,100
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,789 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,703
Downpayment
20%
$36,860
Closing costs
1%
$1,843
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,100
Total Expenses
$1,789
Mortgage P&I
47%
$984
Property Taxes
1%
$24
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231