Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.4% first-year return on $56,619 initial cash invested.
5.4%
Cash On Cash
9.02%
Cap Rate
1.34
DSCR
$2,336
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $2,081 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,619
Downpayment
20%
$36,780
Closing costs
1%
$1,839
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$2,081
Mortgage P&I
44%
$1,034
Property Taxes
9%
$200
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257