Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.91% first-year return on $56,850 initial cash invested.
5.91%
Cash On Cash
8.94%
Cap Rate
1.36
DSCR
$2,086
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $1,806 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,086
Total Expenses
$1,806
Mortgage P&I
49%
$1,015
Property Taxes
0%
$8
Home Insurance
3%
$65
HOA
0%
$10
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229