Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.53% first-year return on $56,871 initial cash invested.
2.53%
Cash On Cash
7.81%
Cap Rate
1.22
DSCR
$2,376
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $2,256 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,871
Downpayment
20%
$37,020
Closing costs
1%
$1,851
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$2,256
Mortgage P&I
42%
$990
Property Taxes
17%
$394
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261