Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.17% first-year return on $56,136 initial cash invested.
9.17%
Cash On Cash
10.08%
Cap Rate
1.53
DSCR
$2,452
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,023 expenses = $429 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,136
Downpayment
20%
$36,320
Closing costs
1%
$1,816
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,023
Mortgage P&I
41%
$998
Property Taxes
6%
$140
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270