Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.61% first-year return on $57,417 initial cash invested.
8.61%
Cash On Cash
9.48%
Cap Rate
1.52
DSCR
$2,385
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $1,973 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,417
Downpayment
20%
$37,540
Closing costs
1%
$1,877
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$1,973
Mortgage P&I
41%
$976
Property Taxes
5%
$121
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262