Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $57,081 initial cash invested.
2.08%
Cash On Cash
7.54%
Cap Rate
1.19
DSCR
$2,184
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $2,085 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,081
Downpayment
20%
$37,220
Closing costs
1%
$1,861
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$2,085
Mortgage P&I
45%
$984
Property Taxes
13%
$293
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240