Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.02% first-year return on $57,900 initial cash invested.
4.02%
Cash On Cash
7.94%
Cap Rate
1.28
DSCR
$2,042
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $1,848 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,042
Total Expenses
$1,848
Mortgage P&I
48%
$981
Property Taxes
5%
$106
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225