Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.25% first-year return on $57,375 initial cash invested.
6.25%
Cash On Cash
9.02%
Cap Rate
1.38
DSCR
$2,194
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $1,895 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,194
Total Expenses
$1,895
Mortgage P&I
47%
$1,023
Property Taxes
3%
$60
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241