Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.89% first-year return on $57,753 initial cash invested.
8.89%
Cash On Cash
9.95%
Cap Rate
1.51
DSCR
$2,523
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,095 expenses = $428 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
$2,523
Total Expenses
$2,095
Mortgage P&I
41%
$1,041
Property Taxes
5%
$129
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278