Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.51% first-year return on $57,879 initial cash invested.
7.51%
Cash On Cash
9.5%
Cap Rate
1.44
DSCR
$2,354
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $1,992 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,354
Total Expenses
$1,992
Mortgage P&I
44%
$1,047
Property Taxes
2%
$54
Home Insurance
3%
$66
HOA
1%
$25
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259