Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.86% first-year return on $57,585 initial cash invested.
9.86%
Cash On Cash
10.22%
Cap Rate
1.55
DSCR
$2,446
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $1,973 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,585
Downpayment
20%
$37,700
Closing costs
1%
$1,885
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$1,973
Mortgage P&I
42%
$1,035
Property Taxes
2%
$38
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269