Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.62% first-year return on $57,501 initial cash invested.
7.62%
Cash On Cash
9.58%
Cap Rate
1.44
DSCR
$2,374
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $2,009 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,501
Downpayment
20%
$37,620
Closing costs
1%
$1,881
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,374
Total Expenses
$2,009
Mortgage P&I
44%
$1,042
Property Taxes
4%
$94
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261