Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.43% first-year return on $57,459 initial cash invested.
7.43%
Cash On Cash
9.12%
Cap Rate
1.46
DSCR
$2,384
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $2,028 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,459
Downpayment
20%
$37,580
Closing costs
1%
$1,879
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$2,028
Mortgage P&I
41%
$977
Property Taxes
7%
$161
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262