Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.74% first-year return on $57,228 initial cash invested.
4.74%
Cash On Cash
8.41%
Cap Rate
1.31
DSCR
$2,020
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $1,794 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,020
Total Expenses
$1,794
Mortgage P&I
50%
$1,002
Property Taxes
2%
$46
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222