Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.7% first-year return on $56,850 initial cash invested.
2.7%
Cash On Cash
7.87%
Cap Rate
1.2
DSCR
$1,956
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $1,828 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$1,828
Mortgage P&I
52%
$1,008
Property Taxes
5%
$90
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215