Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.57% first-year return on $57,690 initial cash invested.
8.57%
Cash On Cash
9.93%
Cap Rate
1.52
DSCR
$3,045
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $2,633 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$2,633
Mortgage P&I
34%
$1,030
Property Taxes
11%
$321
Home Insurance
2%
$66
HOA
6%
$181
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335