Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.7% first-year return on $56,283 initial cash invested.
9.7%
Cash On Cash
9.8%
Cap Rate
1.59
DSCR
$2,421
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $1,966 expenses = $455 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,283
Downpayment
20%
$36,460
Closing costs
1%
$1,823
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$1,966
Mortgage P&I
39%
$937
Property Taxes
5%
$117
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266