Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.06% first-year return on $56,997 initial cash invested.
2.06%
Cash On Cash
7.71%
Cap Rate
1.18
DSCR
$2,170
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,072 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,997
Downpayment
20%
$37,140
Closing costs
1%
$1,857
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$2,072
Mortgage P&I
46%
$1,008
Property Taxes
12%
$260
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239