Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.84% first-year return on $56,577 initial cash invested.
2.84%
Cash On Cash
7.81%
Cap Rate
1.23
DSCR
$2,312
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,178 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,312
Total Expenses
$2,178
Mortgage P&I
42%
$970
Property Taxes
16%
$359
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254