Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.24% first-year return on $56,556 initial cash invested.
7.24%
Cash On Cash
9.23%
Cap Rate
1.44
DSCR
$2,253
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,912 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,556
Downpayment
20%
$36,720
Closing costs
1%
$1,836
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$1,912
Mortgage P&I
44%
$981
Property Taxes
4%
$99
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248