Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.59% first-year return on $56,577 initial cash invested.
8.59%
Cash On Cash
9.45%
Cap Rate
1.52
DSCR
$2,216
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $1,811 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,577
Downpayment
20%
$36,740
Closing costs
1%
$1,837
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$1,811
Mortgage P&I
43%
$953
Property Taxes
2%
$39
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244