Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.34% first-year return on $56,514 initial cash invested.
8.34%
Cash On Cash
9.55%
Cap Rate
1.5
DSCR
$2,319
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $1,926 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,514
Downpayment
20%
$36,680
Closing costs
1%
$1,834
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$1,926
Mortgage P&I
42%
$974
Property Taxes
4%
$100
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255