Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.71% first-year return on $57,690 initial cash invested.
9.71%
Cash On Cash
9.96%
Cap Rate
1.57
DSCR
$2,584
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,117 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$2,117
Mortgage P&I
39%
$999
Property Taxes
3%
$82
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284