Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $56,409 initial cash invested.
1.15%
Cash On Cash
7.41%
Cap Rate
1.13
DSCR
$1,872
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $1,818 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,409
Downpayment
20%
$36,580
Closing costs
1%
$1,829
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,872
Total Expenses
$1,818
Mortgage P&I
53%
$1,001
Property Taxes
7%
$124
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206