Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.67% first-year return on $56,199 initial cash invested.
8.67%
Cash On Cash
9.9%
Cap Rate
1.51
DSCR
$2,532
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,126 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,199
Downpayment
20%
$36,380
Closing costs
1%
$1,819
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,126
Mortgage P&I
39%
$993
Property Taxes
8%
$212
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279