Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.92% first-year return on $57,396 initial cash invested.
1.92%
Cash On Cash
7.57%
Cap Rate
1.18
DSCR
$2,133
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,041 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,396
Downpayment
20%
$37,520
Closing costs
1%
$1,876
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$2,041
Mortgage P&I
47%
$1,007
Property Taxes
11%
$243
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235