Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.93% first-year return on $56,829 initial cash invested.
3.93%
Cash On Cash
7.89%
Cap Rate
1.29
DSCR
$2,122
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $1,936 expenses = $186 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
$2,122
Total Expenses
$1,936
Mortgage P&I
44%
$944
Property Taxes
9%
$200
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233