Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.58% first-year return on $57,942 initial cash invested.
4.58%
Cash On Cash
8.41%
Cap Rate
1.3
DSCR
$2,220
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $1,999 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,942
Downpayment
20%
$38,040
Closing costs
1%
$1,902
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$1,999
Mortgage P&I
46%
$1,023
Property Taxes
7%
$158
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244