Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.88% first-year return on $56,346 initial cash invested.
5.88%
Cash On Cash
8.54%
Cap Rate
1.38
DSCR
$2,088
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $1,812 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,346
Downpayment
20%
$36,520
Closing costs
1%
$1,826
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,088
Total Expenses
$1,812
Mortgage P&I
45%
$940
Property Taxes
5%
$94
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230