Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.62% first-year return on $56,577 initial cash invested.
4.62%
Cash On Cash
8.54%
Cap Rate
1.3
DSCR
$2,121
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $1,903 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,577
Downpayment
20%
$36,740
Closing costs
1%
$1,837
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,121
Total Expenses
$1,903
Mortgage P&I
47%
$1,004
Property Taxes
5%
$104
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233