Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.74% first-year return on $57,375 initial cash invested.
3.74%
Cash On Cash
8.28%
Cap Rate
1.26
DSCR
$2,266
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $2,087 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,375
Downpayment
20%
$37,500
Closing costs
1%
$1,875
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,266
Total Expenses
$2,087
Mortgage P&I
45%
$1,024
Property Taxes
10%
$226
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249