Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.06% first-year return on $56,850 initial cash invested.
6.06%
Cash On Cash
8.85%
Cap Rate
1.38
DSCR
$2,136
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $1,849 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,136
Total Expenses
$1,849
Mortgage P&I
46%
$992
Property Taxes
3%
$67
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235