Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $56,871 initial cash invested.
1.06%
Cash On Cash
7.57%
Cap Rate
1.12
DSCR
$1,800
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,750 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,871
Downpayment
20%
$37,020
Closing costs
1%
$1,851
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,800
Total Expenses
$1,750
Mortgage P&I
58%
$1,046
Property Taxes
1%
$26
Home Insurance
4%
$66
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198