Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.56% first-year return on $57,585 initial cash invested.
7.56%
Cash On Cash
9.7%
Cap Rate
1.44
DSCR
$2,540
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,177 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,585
Downpayment
20%
$37,700
Closing costs
1%
$1,885
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,177
Mortgage P&I
42%
$1,058
Property Taxes
7%
$189
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279