Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.35% first-year return on $56,850 initial cash invested.
7.35%
Cash On Cash
9.31%
Cap Rate
1.45
DSCR
$2,420
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $2,072 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,420
Total Expenses
$2,072
Mortgage P&I
41%
$991
Property Taxes
8%
$193
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266