Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.82% first-year return on $57,165 initial cash invested.
8.82%
Cash On Cash
9.34%
Cap Rate
1.56
DSCR
$2,522
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $2,102 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,165
Downpayment
20%
$37,300
Closing costs
1%
$1,865
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$2,102
Mortgage P&I
37%
$931
Property Taxes
11%
$267
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277