Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.77% first-year return on $56,955 initial cash invested.
5.77%
Cash On Cash
8.58%
Cap Rate
1.39
DSCR
$2,529
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $2,255 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,955
Downpayment
20%
$37,100
Closing costs
1%
$1,855
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$2,255
Mortgage P&I
38%
$951
Property Taxes
15%
$379
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278