Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.62% first-year return on $57,921 initial cash invested.
8.62%
Cash On Cash
9.52%
Cap Rate
1.51
DSCR
$2,397
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $1,981 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,921
Downpayment
20%
$38,020
Closing costs
1%
$1,901
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,397
Total Expenses
$1,981
Mortgage P&I
42%
$996
Property Taxes
4%
$87
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264