Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.08% first-year return on $57,900 initial cash invested.
8.08%
Cash On Cash
9.61%
Cap Rate
1.49
DSCR
$2,752
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,362 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,752
Total Expenses
$2,362
Mortgage P&I
37%
$1,021
Property Taxes
12%
$339
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303