Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.64% first-year return on $57,984 initial cash invested.
3.64%
Cash On Cash
8.13%
Cap Rate
1.26
DSCR
$2,226
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $2,050 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,984
Downpayment
20%
$38,080
Closing costs
1%
$1,904
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$2,050
Mortgage P&I
46%
$1,025
Property Taxes
9%
$200
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245