Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.4% first-year return on $56,409 initial cash invested.
7.4%
Cash On Cash
9.69%
Cap Rate
1.43
DSCR
$2,474
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $2,126 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,409
Downpayment
20%
$36,580
Closing costs
1%
$1,829
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$2,126
Mortgage P&I
42%
$1,030
Property Taxes
8%
$189
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272