Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.74% first-year return on $56,430 initial cash invested.
1.74%
Cash On Cash
7.5%
Cap Rate
1.16
DSCR
$2,002
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $1,920 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,430
Downpayment
20%
$36,600
Closing costs
1%
$1,830
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$1,920
Mortgage P&I
49%
$982
Property Taxes
10%
$192
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220