Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.98% first-year return on $57,753 initial cash invested.
7.98%
Cash On Cash
9.7%
Cap Rate
1.47
DSCR
$2,708
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $2,324 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,753
Downpayment
20%
$37,860
Closing costs
1%
$1,893
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$2,324
Mortgage P&I
38%
$1,038
Property Taxes
12%
$317
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298