Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.02% first-year return on $57,186 initial cash invested.
9.02%
Cash On Cash
9.88%
Cap Rate
1.55
DSCR
$2,805
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,375 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,186
Downpayment
20%
$37,320
Closing costs
1%
$1,866
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,375
Mortgage P&I
35%
$994
Property Taxes
13%
$361
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309