Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.42% first-year return on $57,228 initial cash invested.
3.42%
Cash On Cash
8.13%
Cap Rate
1.24
DSCR
$2,085
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $1,922 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,228
Downpayment
20%
$37,360
Closing costs
1%
$1,868
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$1,922
Mortgage P&I
49%
$1,019
Property Taxes
6%
$128
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229