Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.62% first-year return on $57,606 initial cash invested.
8.62%
Cash On Cash
9.58%
Cap Rate
1.52
DSCR
$2,493
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $2,079 expenses = $414 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$2,079
Mortgage P&I
40%
$992
Property Taxes
7%
$175
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274