Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.67% first-year return on $56,262 initial cash invested.
5.67%
Cash On Cash
8.88%
Cap Rate
1.35
DSCR
$2,074
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $1,808 expenses = $266 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,262
Downpayment
20%
$36,440
Closing costs
1%
$1,822
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,074
Total Expenses
$1,808
Mortgage P&I
48%
$1,000
Property Taxes
1%
$23
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228