Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.02% first-year return on $56,766 initial cash invested.
6.02%
Cash On Cash
8.98%
Cap Rate
1.39
DSCR
$2,472
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $2,187 expenses = $285 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,766
Downpayment
20%
$36,920
Closing costs
1%
$1,846
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$2,187
Mortgage P&I
40%
$997
Property Taxes
11%
$283
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272