Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.22% first-year return on $57,648 initial cash invested.
8.22%
Cash On Cash
9.48%
Cap Rate
1.51
DSCR
$2,742
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,347 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$2,347
Mortgage P&I
36%
$987
Property Taxes
13%
$348
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302