Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $57,879 initial cash invested.
5.14%
Cash On Cash
8.27%
Cap Rate
1.36
DSCR
$2,403
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,155 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$2,155
Mortgage P&I
40%
$964
Property Taxes
13%
$309
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264