Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.95% first-year return on $57,900 initial cash invested.
0.95%
Cash On Cash
6.77%
Cap Rate
1.12
DSCR
$1,662
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $1,616 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,662
Total Expenses
$1,616
Mortgage P&I
58%
$960
Property Taxes
2%
$25
Home Insurance
4%
$66
HOA
0%
$1
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$183