Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.18% first-year return on $56,850 initial cash invested.
9.18%
Cash On Cash
9.78%
Cap Rate
1.55
DSCR
$2,524
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $2,089 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,524
Total Expenses
$2,089
Mortgage P&I
39%
$972
Property Taxes
8%
$193
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278