Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.44% first-year return on $56,199 initial cash invested.
9.44%
Cash On Cash
9.72%
Cap Rate
1.56
DSCR
$2,244
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $1,802 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,199
Downpayment
20%
$36,380
Closing costs
1%
$1,819
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,244
Total Expenses
$1,802
Mortgage P&I
42%
$942
Property Taxes
1%
$32
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247