Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.63% first-year return on $57,543 initial cash invested.
4.63%
Cash On Cash
8.4%
Cap Rate
1.31
DSCR
$2,206
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $1,984 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,543
Downpayment
20%
$37,660
Closing costs
1%
$1,883
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,206
Total Expenses
$1,984
Mortgage P&I
46%
$1,008
Property Taxes
7%
$158
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243