Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.22% first-year return on $56,850 initial cash invested.
9.22%
Cash On Cash
9.62%
Cap Rate
1.55
DSCR
$2,307
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $1,870 expenses = $437 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
$2,307
Total Expenses
$1,870
Mortgage P&I
41%
$954
Property Taxes
3%
$67
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254