Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.29% first-year return on $57,606 initial cash invested.
8.29%
Cash On Cash
9.02%
Cap Rate
1.52
DSCR
$2,145
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $1,747 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,145
Total Expenses
$1,747
Mortgage P&I
44%
$934
Property Taxes
0%
$0
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236