Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $57,438 initial cash invested.
3.43%
Cash On Cash
8.03%
Cap Rate
1.24
DSCR
$1,965
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $1,801 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,438
Downpayment
20%
$37,560
Closing costs
1%
$1,878
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,965
Total Expenses
$1,801
Mortgage P&I
52%
$1,014
Property Taxes
2%
$44
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216