Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.19% first-year return on $57,795 initial cash invested.
4.19%
Cash On Cash
7.9%
Cap Rate
1.31
DSCR
$2,290
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,088 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$2,088
Mortgage P&I
42%
$954
Property Taxes
11%
$256
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252