Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $57,753 initial cash invested.
0.73%
Cash On Cash
7.28%
Cap Rate
1.11
DSCR
$1,898
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $1,863 expenses = $35 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
$1,898
Total Expenses
$1,863
Mortgage P&I
55%
$1,037
Property Taxes
6%
$112
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209