Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.6% first-year return on $57,627 initial cash invested.
2.6%
Cash On Cash
7.73%
Cap Rate
1.2
DSCR
$1,962
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $1,837 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$1,837
Mortgage P&I
52%
$1,012
Property Taxes
5%
$91
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216