Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.16% first-year return on $56,325 initial cash invested.
7.16%
Cash On Cash
9.44%
Cap Rate
1.42
DSCR
$2,284
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $1,948 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,325
Downpayment
20%
$36,500
Closing costs
1%
$1,825
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$1,948
Mortgage P&I
44%
$1,008
Property Taxes
4%
$100
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251