Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.76% first-year return on $56,745 initial cash invested.
7.76%
Cash On Cash
9.19%
Cap Rate
1.49
DSCR
$2,442
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $2,075 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,442
Total Expenses
$2,075
Mortgage P&I
39%
$948
Property Taxes
9%
$231
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269