Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.33% first-year return on $57,879 initial cash invested.
4.33%
Cash On Cash
8.46%
Cap Rate
1.32
DSCR
$2,949
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,740 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,949
Total Expenses
$2,740
Mortgage P&I
34%
$1,012
Property Taxes
22%
$660
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324