Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.47% first-year return on $57,543 initial cash invested.
9.47%
Cash On Cash
9.67%
Cap Rate
1.57
DSCR
$2,392
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $1,938 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,543
Downpayment
20%
$37,660
Closing costs
1%
$1,883
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$1,938
Mortgage P&I
40%
$968
Property Taxes
2%
$44
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263