Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.43% first-year return on $56,976 initial cash invested.
7.43%
Cash On Cash
9.24%
Cap Rate
1.48
DSCR
$2,715
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $2,362 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,976
Downpayment
20%
$37,120
Closing costs
1%
$1,856
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$2,362
Mortgage P&I
36%
$967
Property Taxes
15%
$405
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299