Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $57,207 initial cash invested.
4.72%
Cash On Cash
8.47%
Cap Rate
1.32
DSCR
$2,276
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,051 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,207
Downpayment
20%
$37,340
Closing costs
1%
$1,867
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$2,051
Mortgage P&I
44%
$1,002
Property Taxes
9%
$210
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250