Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $57,963 initial cash invested.
0.64%
Cash On Cash
7.26%
Cap Rate
1.12
DSCR
$2,259
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $2,228 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,259
Total Expenses
$2,228
Mortgage P&I
46%
$1,031
Property Taxes
15%
$346
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248