Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.27% first-year return on $57,900 initial cash invested.
0.27%
Cash On Cash
6.87%
Cap Rate
1.09
DSCR
$2,016
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $2,003 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$2,003
Mortgage P&I
49%
$993
Property Taxes
13%
$258
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222