Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.3% first-year return on $57,270 initial cash invested.
8.3%
Cash On Cash
9.44%
Cap Rate
1.51
DSCR
$2,482
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,086 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,270
Downpayment
20%
$37,400
Closing costs
1%
$1,870
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$2,086
Mortgage P&I
39%
$976
Property Taxes
8%
$202
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273