Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.39% first-year return on $57,354 initial cash invested.
9.39%
Cash On Cash
9.95%
Cap Rate
1.57
DSCR
$2,895
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $2,446 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,354
Downpayment
20%
$37,480
Closing costs
1%
$1,874
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$2,446
Mortgage P&I
34%
$989
Property Taxes
14%
$407
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318