Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.95% first-year return on $56,913 initial cash invested.
7.95%
Cash On Cash
9.57%
Cap Rate
1.47
DSCR
$2,428
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,051 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,428
Total Expenses
$2,051
Mortgage P&I
41%
$1,003
Property Taxes
6%
$152
Home Insurance
3%
$66
HOA
0%
$5
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267