Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.36% first-year return on $57,291 initial cash invested.
9.36%
Cash On Cash
10.19%
Cap Rate
1.54
DSCR
$2,704
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,257 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,291
Downpayment
20%
$37,420
Closing costs
1%
$1,871
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,257
Mortgage P&I
38%
$1,034
Property Taxes
9%
$239
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297