Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $56,850 initial cash invested.
0.34%
Cash On Cash
7.14%
Cap Rate
1.1
DSCR
$2,024
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $2,008 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,024
Total Expenses
$2,008
Mortgage P&I
50%
$1,003
Property Taxes
12%
$251
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223