Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.68% first-year return on $57,438 initial cash invested.
5.68%
Cash On Cash
8.71%
Cap Rate
1.37
DSCR
$2,367
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $2,095 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,438
Downpayment
20%
$37,560
Closing costs
1%
$1,878
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$2,095
Mortgage P&I
42%
$996
Property Taxes
10%
$234
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260