Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.97% first-year return on $56,157 initial cash invested.
8.97%
Cash On Cash
9.62%
Cap Rate
1.54
DSCR
$2,337
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $1,917 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,157
Downpayment
20%
$36,340
Closing costs
1%
$1,817
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$1,917
Mortgage P&I
40%
$943
Property Taxes
5%
$116
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257