Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $56,850 initial cash invested.
0.46%
Cash On Cash
6.96%
Cap Rate
1.09
DSCR
$1,674
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $1,652 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,674
Total Expenses
$1,652
Mortgage P&I
59%
$984
Property Taxes
2%
$34
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184