Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.92% first-year return on $57,102 initial cash invested.
7.92%
Cash On Cash
9.38%
Cap Rate
1.49
DSCR
$2,574
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,197 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,102
Downpayment
20%
$37,240
Closing costs
1%
$1,862
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,197
Mortgage P&I
38%
$975
Property Taxes
11%
$281
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283