Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.1% first-year return on $57,900 initial cash invested.
4.1%
Cash On Cash
7.91%
Cap Rate
1.29
DSCR
$2,180
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $1,982 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,180
Total Expenses
$1,982
Mortgage P&I
44%
$968
Property Taxes
7%
$159
Home Insurance
5%
$114
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240