Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.48% first-year return on $57,186 initial cash invested.
6.48%
Cash On Cash
8.97%
Cap Rate
1.41
DSCR
$2,397
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $2,088 expenses = $309 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
$2,397
Total Expenses
$2,088
Mortgage P&I
41%
$990
Property Taxes
9%
$216
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264