Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.1% first-year return on $57,627 initial cash invested.
6.1%
Cash On Cash
8.91%
Cap Rate
1.39
DSCR
$2,486
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,193 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$2,193
Mortgage P&I
41%
$1,009
Property Taxes
11%
$266
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273