Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.9% first-year return on $56,661 initial cash invested.
7.9%
Cash On Cash
9.17%
Cap Rate
1.49
DSCR
$2,286
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $1,913 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,286
Total Expenses
$1,913
Mortgage P&I
41%
$943
Property Taxes
6%
$129
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251