Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.53% first-year return on $56,787 initial cash invested.
6.53%
Cash On Cash
8.73%
Cap Rate
1.42
DSCR
$2,222
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $1,913 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,787
Downpayment
20%
$36,940
Closing costs
1%
$1,847
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$1,913
Mortgage P&I
43%
$946
Property Taxes
7%
$154
Home Insurance
3%
$57
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244