Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.47% first-year return on $56,388 initial cash invested.
9.47%
Cash On Cash
9.63%
Cap Rate
1.58
DSCR
$2,356
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $1,911 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,356
Total Expenses
$1,911
Mortgage P&I
39%
$928
Property Taxes
6%
$130
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259