Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.46% first-year return on $56,430 initial cash invested.
8.46%
Cash On Cash
9.57%
Cap Rate
1.52
DSCR
$2,608
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,210 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,608
Total Expenses
$2,210
Mortgage P&I
37%
$958
Property Taxes
6%
$154
Home Insurance
2%
$63
HOA
6%
$149
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287