Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.03% first-year return on $57,375 initial cash invested.
2.03%
Cash On Cash
7.67%
Cap Rate
1.18
DSCR
$2,073
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $1,976 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,375
Downpayment
20%
$37,500
Closing costs
1%
$1,875
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,073
Total Expenses
$1,976
Mortgage P&I
49%
$1,018
Property Taxes
9%
$187
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228