Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.84% first-year return on $56,808 initial cash invested.
7.84%
Cash On Cash
9.26%
Cap Rate
1.47
DSCR
$2,157
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $1,786 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,808
Downpayment
20%
$36,960
Closing costs
1%
$1,848
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$1,786
Mortgage P&I
45%
$969
Property Taxes
1%
$18
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237