Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.25% first-year return on $57,060 initial cash invested.
9.25%
Cash On Cash
9.48%
Cap Rate
1.57
DSCR
$2,301
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $1,861 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,301
Total Expenses
$1,861
Mortgage P&I
41%
$938
Property Taxes
2%
$48
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253