Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.17% first-year return on $56,850 initial cash invested.
3.17%
Cash On Cash
8.04%
Cap Rate
1.23
DSCR
$1,976
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $1,826 expenses = $150 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
$1,976
Total Expenses
$1,826
Mortgage P&I
51%
$1,010
Property Taxes
4%
$80
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217