Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.73% first-year return on $56,598 initial cash invested.
3.73%
Cash On Cash
8.17%
Cap Rate
1.26
DSCR
$2,019
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $1,843 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,598
Downpayment
20%
$36,760
Closing costs
1%
$1,838
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$1,843
Mortgage P&I
49%
$995
Property Taxes
5%
$95
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222