Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.12% first-year return on $56,682 initial cash invested.
6.12%
Cash On Cash
8.79%
Cap Rate
1.39
DSCR
$2,140
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $1,851 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,682
Downpayment
20%
$36,840
Closing costs
1%
$1,842
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,140
Total Expenses
$1,851
Mortgage P&I
46%
$974
Property Taxes
4%
$83
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$235