Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.57% first-year return on $57,123 initial cash invested.
5.57%
Cash On Cash
8.7%
Cap Rate
1.36
DSCR
$2,308
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,043 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,123
Downpayment
20%
$37,260
Closing costs
1%
$1,863
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$2,043
Mortgage P&I
43%
$994
Property Taxes
9%
$207
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254