Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $57,879 initial cash invested.
5.14%
Cash On Cash
8.16%
Cap Rate
1.34
DSCR
$2,022
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $1,774 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,022
Total Expenses
$1,774
Mortgage P&I
48%
$963
Property Taxes
3%
$57
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222