Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.04% first-year return on $57,249 initial cash invested.
7.04%
Cash On Cash
9.36%
Cap Rate
1.42
DSCR
$2,292
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $1,956 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,249
Downpayment
20%
$37,380
Closing costs
1%
$1,869
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$1,956
Mortgage P&I
45%
$1,030
Property Taxes
3%
$74
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252