Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.5% first-year return on $56,850 initial cash invested.
4.5%
Cash On Cash
8.06%
Cap Rate
1.31
DSCR
$1,968
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $1,755 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,968
Total Expenses
$1,755
Mortgage P&I
48%
$951
Property Taxes
4%
$70
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216