Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $56,934 initial cash invested.
7.8%
Cash On Cash
9.55%
Cap Rate
1.48
DSCR
$2,624
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,254 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,934
Downpayment
20%
$37,080
Closing costs
1%
$1,854
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,254
Mortgage P&I
38%
$1,000
Property Taxes
12%
$303
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289