Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.08% first-year return on $57,879 initial cash invested.
9.08%
Cash On Cash
9.9%
Cap Rate
1.52
DSCR
$2,403
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $1,965 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$1,965
Mortgage P&I
43%
$1,032
Property Taxes
2%
$51
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264