Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.72% first-year return on $57,732 initial cash invested.
5.72%
Cash On Cash
8.77%
Cap Rate
1.38
DSCR
$2,630
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,355 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,732
Downpayment
20%
$37,840
Closing costs
1%
$1,892
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,355
Mortgage P&I
38%
$1,003
Property Taxes
16%
$418
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289