Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.72% first-year return on $57,942 initial cash invested.
5.72%
Cash On Cash
8.79%
Cap Rate
1.35
DSCR
$2,157
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $1,881 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,157
Total Expenses
$1,881
Mortgage P&I
48%
$1,031
Property Taxes
2%
$44
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237