Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.17% first-year return on $56,913 initial cash invested.
5.17%
Cash On Cash
8.24%
Cap Rate
1.34
DSCR
$1,992
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $1,747 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,992
Total Expenses
$1,747
Mortgage P&I
48%
$948
Property Taxes
3%
$55
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219