Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.76% first-year return on $57,522 initial cash invested.
6.76%
Cash On Cash
9.18%
Cap Rate
1.4
DSCR
$2,222
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $1,898 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,522
Downpayment
20%
$37,640
Closing costs
1%
$1,882
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$1,898
Mortgage P&I
46%
$1,027
Property Taxes
2%
$47
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244