Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.13% first-year return on $57,228 initial cash invested.
7.13%
Cash On Cash
9.51%
Cap Rate
1.41
DSCR
$2,316
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $1,976 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,316
Total Expenses
$1,976
Mortgage P&I
45%
$1,047
Property Taxes
3%
$80
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255