Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.83% first-year return on $56,850 initial cash invested.
5.83%
Cash On Cash
8.94%
Cap Rate
1.37
DSCR
$2,331
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,055 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,331
Total Expenses
$2,055
Mortgage P&I
43%
$1,010
Property Taxes
8%
$188
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256