Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.89% first-year return on $57,144 initial cash invested.
9.89%
Cash On Cash
9.86%
Cap Rate
1.59
DSCR
$2,445
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $1,974 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,144
Downpayment
20%
$37,280
Closing costs
1%
$1,864
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,445
Total Expenses
$1,974
Mortgage P&I
39%
$963
Property Taxes
5%
$114
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269