Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.96% first-year return on $57,123 initial cash invested.
7.96%
Cash On Cash
9.53%
Cap Rate
1.47
DSCR
$2,372
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $1,993 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,123
Downpayment
20%
$37,260
Closing costs
1%
$1,863
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$1,993
Mortgage P&I
42%
$1,006
Property Taxes
5%
$114
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261