Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.36% first-year return on $56,703 initial cash invested.
8.36%
Cash On Cash
9.94%
Cap Rate
1.47
DSCR
$2,370
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $1,975 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,703
Downpayment
20%
$36,860
Closing costs
1%
$1,843
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$1,975
Mortgage P&I
44%
$1,036
Property Taxes
3%
$67
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261