Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.54% first-year return on $56,325 initial cash invested.
8.54%
Cash On Cash
9.61%
Cap Rate
1.53
DSCR
$2,540
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,139 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,325
Downpayment
20%
$36,500
Closing costs
1%
$1,825
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,139
Mortgage P&I
38%
$958
Property Taxes
10%
$253
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279