Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.09% first-year return on $56,556 initial cash invested.
6.09%
Cash On Cash
9.04%
Cap Rate
1.38
DSCR
$2,349
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $2,062 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,556
Downpayment
20%
$36,720
Closing costs
1%
$1,836
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$2,062
Mortgage P&I
43%
$1,002
Property Taxes
8%
$190
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258