Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.19% first-year return on $56,829 initial cash invested.
6.19%
Cash On Cash
9.12%
Cap Rate
1.37
DSCR
$2,250
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $1,957 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,250
Total Expenses
$1,957
Mortgage P&I
45%
$1,023
Property Taxes
5%
$103
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248