Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.93% first-year return on $57,165 initial cash invested.
4.93%
Cash On Cash
8.53%
Cap Rate
1.33
DSCR
$2,337
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $2,102 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,165
Downpayment
20%
$37,300
Closing costs
1%
$1,865
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$2,102
Mortgage P&I
43%
$998
Property Taxes
10%
$245
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257