Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.53% first-year return on $57,711 initial cash invested.
6.53%
Cash On Cash
8.95%
Cap Rate
1.41
DSCR
$2,409
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,095 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,711
Downpayment
20%
$37,820
Closing costs
1%
$1,891
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$2,095
Mortgage P&I
42%
$1,001
Property Taxes
9%
$224
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265