Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.98% first-year return on $56,829 initial cash invested.
7.98%
Cash On Cash
9.48%
Cap Rate
1.47
DSCR
$2,271
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $1,893 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,271
Total Expenses
$1,893
Mortgage P&I
44%
$991
Property Taxes
3%
$71
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250