Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.5% first-year return on $56,640 initial cash invested.
2.5%
Cash On Cash
7.75%
Cap Rate
1.2
DSCR
$1,962
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $1,844 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,640
Downpayment
20%
$36,800
Closing costs
1%
$1,840
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$1,844
Mortgage P&I
51%
$993
Property Taxes
6%
$119
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216