Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $57,648 initial cash invested.
4.18%
Cash On Cash
8.23%
Cap Rate
1.3
DSCR
$2,366
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $2,165 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$2,165
Mortgage P&I
42%
$999
Property Taxes
13%
$298
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260