Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.53% first-year return on $56,913 initial cash invested.
0.53%
Cash On Cash
7.18%
Cap Rate
1.1
DSCR
$1,810
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $1,785 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,913
Downpayment
20%
$37,060
Closing costs
1%
$1,853
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$1,785
Mortgage P&I
56%
$1,011
Property Taxes
5%
$92
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199