Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.58% first-year return on $56,976 initial cash invested.
7.58%
Cash On Cash
9.21%
Cap Rate
1.46
DSCR
$2,223
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $1,863 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,976
Downpayment
20%
$37,120
Closing costs
1%
$1,856
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$1,863
Mortgage P&I
44%
$975
Property Taxes
3%
$57
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245