Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $57,018 initial cash invested.
3.28%
Cash On Cash
7.8%
Cap Rate
1.27
DSCR
$2,428
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,272 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,018
Downpayment
20%
$37,160
Closing costs
1%
$1,858
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,428
Total Expenses
$2,272
Mortgage P&I
39%
$954
Property Taxes
17%
$402
Home Insurance
3%
$66
HOA
1%
$25
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267