Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $57,186 initial cash invested.
3.06%
Cash On Cash
7.9%
Cap Rate
1.23
DSCR
$2,157
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,011 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,186
Downpayment
20%
$37,320
Closing costs
1%
$1,866
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$2,011
Mortgage P&I
46%
$996
Property Taxes
10%
$219
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237