Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.45% first-year return on $57,921 initial cash invested.
5.45%
Cash On Cash
8.68%
Cap Rate
1.36
DSCR
$2,608
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,345 expenses = $263 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,608
Total Expenses
$2,345
Mortgage P&I
39%
$1,008
Property Taxes
15%
$386
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287