Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.28% first-year return on $57,564 initial cash invested.
9.28%
Cash On Cash
9.96%
Cap Rate
1.55
DSCR
$2,781
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $2,336 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,564
Downpayment
20%
$37,680
Closing costs
1%
$1,884
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,781
Total Expenses
$2,336
Mortgage P&I
36%
$1,008
Property Taxes
11%
$317
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306