Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.73% first-year return on $56,493 initial cash invested.
6.73%
Cash On Cash
9.28%
Cap Rate
1.42
DSCR
$2,532
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,215 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,493
Downpayment
20%
$36,660
Closing costs
1%
$1,833
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,215
Mortgage P&I
39%
$1,000
Property Taxes
11%
$289
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279