Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.07% first-year return on $57,690 initial cash invested.
8.07%
Cash On Cash
9.7%
Cap Rate
1.48
DSCR
$2,730
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $2,342 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,730
Total Expenses
$2,342
Mortgage P&I
38%
$1,031
Property Taxes
12%
$317
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300