Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.61% first-year return on $57,144 initial cash invested.
6.61%
Cash On Cash
9.5%
Cap Rate
1.4
DSCR
$2,679
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $2,364 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,144
Downpayment
20%
$37,280
Closing costs
1%
$1,864
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,679
Total Expenses
$2,364
Mortgage P&I
39%
$1,053
Property Taxes
12%
$326
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295