Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.84% first-year return on $56,829 initial cash invested.
9.84%
Cash On Cash
9.79%
Cap Rate
1.59
DSCR
$2,397
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $1,931 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,397
Total Expenses
$1,931
Mortgage P&I
39%
$946
Property Taxes
4%
$103
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264