Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $56,388 initial cash invested.
1.53%
Cash On Cash
7.57%
Cap Rate
1.15
DSCR
$2,022
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $1,950 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,388
Downpayment
20%
$36,560
Closing costs
1%
$1,828
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$1,950
Mortgage P&I
49%
$1,000
Property Taxes
10%
$196
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222