Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.57% first-year return on $57,102 initial cash invested.
8.57%
Cash On Cash
9.98%
Cap Rate
1.5
DSCR
$2,649
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,241 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,102
Downpayment
20%
$37,240
Closing costs
1%
$1,862
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$2,241
Mortgage P&I
39%
$1,034
Property Taxes
9%
$237
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291