Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.86% first-year return on $57,879 initial cash invested.
6.86%
Cash On Cash
8.87%
Cap Rate
1.43
DSCR
$2,222
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $1,891 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$1,891
Mortgage P&I
44%
$983
Property Taxes
4%
$86
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244