Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.68% first-year return on $57,963 initial cash invested.
4.68%
Cash On Cash
8.4%
Cap Rate
1.34
DSCR
$2,750
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $2,524 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,963
Downpayment
20%
$38,060
Closing costs
1%
$1,903
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$2,524
Mortgage P&I
36%
$996
Property Taxes
19%
$526
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302