Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.32% first-year return on $57,018 initial cash invested.
7.32%
Cash On Cash
9.36%
Cap Rate
1.43
DSCR
$2,240
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $1,892 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,018
Downpayment
20%
$37,160
Closing costs
1%
$1,858
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$1,892
Mortgage P&I
45%
$1,011
Property Taxes
2%
$53
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246