Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.1% first-year return on $57,690 initial cash invested.
4.1%
Cash On Cash
8.5%
Cap Rate
1.27
DSCR
$2,098
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $1,901 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,098
Total Expenses
$1,901
Mortgage P&I
50%
$1,057
Property Taxes
3%
$63
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231