Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.49% first-year return on $56,283 initial cash invested.
0.49%
Cash On Cash
7.27%
Cap Rate
1.1
DSCR
$1,904
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $1,881 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,283
Downpayment
20%
$36,460
Closing costs
1%
$1,823
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,904
Total Expenses
$1,881
Mortgage P&I
53%
$1,006
Property Taxes
9%
$177
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209