Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.49% first-year return on $57,690 initial cash invested.
9.49%
Cash On Cash
9.96%
Cap Rate
1.54
DSCR
$2,361
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $1,905 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,361
Total Expenses
$1,905
Mortgage P&I
43%
$1,019
Property Taxes
1%
$18
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260