Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.67% first-year return on $56,997 initial cash invested.
4.67%
Cash On Cash
8.04%
Cap Rate
1.32
DSCR
$2,070
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $1,848 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,997
Downpayment
20%
$37,140
Closing costs
1%
$1,857
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,070
Total Expenses
$1,848
Mortgage P&I
45%
$939
Property Taxes
5%
$102
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228