Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $57,837 initial cash invested.
0.54%
Cash On Cash
7.39%
Cap Rate
1.1
DSCR
$1,989
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $1,963 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,837
Downpayment
20%
$37,940
Closing costs
1%
$1,897
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,989
Total Expenses
$1,963
Mortgage P&I
53%
$1,063
Property Taxes
7%
$142
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219