Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.91% first-year return on $57,774 initial cash invested.
7.91%
Cash On Cash
9.78%
Cap Rate
1.46
DSCR
$2,572
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $2,191 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,774
Downpayment
20%
$37,880
Closing costs
1%
$1,894
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$2,191
Mortgage P&I
41%
$1,059
Property Taxes
7%
$192
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283