Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.56% first-year return on $56,367 initial cash invested.
3.56%
Cash On Cash
7.91%
Cap Rate
1.27
DSCR
$2,252
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,085 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$2,085
Mortgage P&I
42%
$948
Property Taxes
14%
$306
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248