Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.98% first-year return on $57,732 initial cash invested.
8.98%
Cash On Cash
9.73%
Cap Rate
1.53
DSCR
$2,536
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,104 expenses = $432 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,732
Downpayment
20%
$37,840
Closing costs
1%
$1,892
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$2,104
Mortgage P&I
39%
$1,001
Property Taxes
7%
$181
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279