Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.89% first-year return on $57,501 initial cash invested.
8.89%
Cash On Cash
9.86%
Cap Rate
1.51
DSCR
$2,414
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $1,988 expenses = $426 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,501
Downpayment
20%
$37,620
Closing costs
1%
$1,881
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$1,988
Mortgage P&I
42%
$1,023
Property Taxes
4%
$104
Home Insurance
2%
$39
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266