Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.22% first-year return on $56,850 initial cash invested.
1.22%
Cash On Cash
7.4%
Cap Rate
1.13
DSCR
$1,834
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,776 expenses = $58 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
$1,834
Total Expenses
$1,776
Mortgage P&I
55%
$1,010
Property Taxes
4%
$78
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202