Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.96% first-year return on $57,039 initial cash invested.
6.96%
Cash On Cash
9.19%
Cap Rate
1.45
DSCR
$2,720
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $2,389 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,389
Mortgage P&I
36%
$984
Property Taxes
15%
$415
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299