Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.38% first-year return on $57,207 initial cash invested.
9.38%
Cash On Cash
9.91%
Cap Rate
1.55
DSCR
$2,457
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,010 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,207
Downpayment
20%
$37,340
Closing costs
1%
$1,867
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,010
Mortgage P&I
41%
$997
Property Taxes
5%
$112
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270