Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.32% first-year return on $57,438 initial cash invested.
8.32%
Cash On Cash
9.64%
Cap Rate
1.5
DSCR
$2,571
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $2,173 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,438
Downpayment
20%
$37,560
Closing costs
1%
$1,878
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$2,173
Mortgage P&I
39%
$1,007
Property Taxes
9%
$226
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283