Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.01% first-year return on $56,913 initial cash invested.
8.01%
Cash On Cash
9.53%
Cap Rate
1.47
DSCR
$2,337
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $1,957 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,337
Total Expenses
$1,957
Mortgage P&I
43%
$999
Property Taxes
4%
$99
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257