Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.08% first-year return on $56,829 initial cash invested.
9.08%
Cash On Cash
9.96%
Cap Rate
1.52
DSCR
$2,372
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $1,942 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$1,942
Mortgage P&I
43%
$1,009
Property Taxes
3%
$61
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261