Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.24% first-year return on $56,325 initial cash invested.
5.24%
Cash On Cash
8.73%
Cap Rate
1.34
DSCR
$2,264
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $2,018 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,264
Total Expenses
$2,018
Mortgage P&I
44%
$991
Property Taxes
8%
$192
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249